Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.7% first-year return on $44,313 initial cash invested.
11.7%
Cash On Cash
11.64%
Cap Rate
1.72
DSCR
$1,932
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,500 expenses = $432 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,932
Total Expenses
$1,500
Mortgage P&I
37%
$706
Property Taxes
4%
$86
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213