Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.1% first-year return on $44,250 initial cash invested.
14.1%
Cash On Cash
11.88%
Cap Rate
1.93
DSCR
$1,912
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,392 expenses = $520 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,912
Total Expenses
$1,392
Mortgage P&I
34%
$641
Property Taxes
3%
$59
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210