Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.73% first-year return on $43,788 initial cash invested.
19.73%
Cash On Cash
14.14%
Cap Rate
2.32
DSCR
$2,580
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $1,860 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$1,860
Mortgage P&I
24%
$624
Property Taxes
12%
$314
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284