Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $44,670 initial cash invested.
11.07%
Cash On Cash
11.38%
Cap Rate
1.68
DSCR
$1,910
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,498 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,670
Downpayment
20%
$25,400
Closing costs
1%
$1,270
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,498
Mortgage P&I
37%
$716
Property Taxes
5%
$90
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210