Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.36% first-year return on $44,250 initial cash invested.
19.36%
Cash On Cash
13.8%
Cap Rate
2.26
DSCR
$2,204
Rent
$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$1,490
Mortgage P&I
29%
$635
Property Taxes
3%
$63
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242