Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.66% first-year return on $45,090 initial cash invested.
11.66%
Cash On Cash
11.08%
Cap Rate
1.79
DSCR
$2,175
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,737 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$1,737
Mortgage P&I
31%
$666
Property Taxes
13%
$287
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239