Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.68% first-year return on $44,397 initial cash invested.
42.68%
Cash On Cash
22.65%
Cap Rate
3.72
DSCR
$3,912
Rent
$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $2,333 expenses = $1,579 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$2,333
Mortgage P&I
16%
$638
Property Taxes
8%
$308
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430