Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.86% first-year return on $44,733 initial cash invested.
14.86%
Cash On Cash
12.22%
Cap Rate
1.96
DSCR
$2,018
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $1,464 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,733
Downpayment
20%
$25,460
Closing costs
1%
$1,273
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$1,464
Mortgage P&I
33%
$661
Property Taxes
3%
$67
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222