Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.99% first-year return on $44,880 initial cash invested.
25.99%
Cash On Cash
16.66%
Cap Rate
2.56
DSCR
$2,790
Rent
$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $1,818 expenses = $972 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$1,818
Mortgage P&I
25%
$693
Property Taxes
5%
$133
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307