Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.95% first-year return on $44,607 initial cash invested.
15.95%
Cash On Cash
12.52%
Cap Rate
2.06
DSCR
$2,150
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,557 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,607
Downpayment
20%
$25,340
Closing costs
1%
$1,267
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$1,557
Mortgage P&I
30%
$643
Property Taxes
7%
$147
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236