Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.76% first-year return on $44,250 initial cash invested.
24.76%
Cash On Cash
15.49%
Cap Rate
2.69
DSCR
$2,542
Rent
$913
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
6.0%
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
$2,542
Total Expenses
$1,629
Mortgage P&I
24%
$599
Property Taxes
5%
$121
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280