Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.1% first-year return on $44,544 initial cash invested.
28.1%
Cash On Cash
17.2%
Cap Rate
2.82
DSCR
$3,182
Rent
$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $2,139 expenses = $1,043 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,544
Downpayment
20%
$25,280
Closing costs
1%
$1,264
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$2,139
Mortgage P&I
20%
$642
Property Taxes
12%
$370
Home Insurance
1%
$46
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350