Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.57% first-year return on $43,662 initial cash invested.
11.57%
Cash On Cash
10.88%
Cap Rate
1.79
DSCR
$1,683
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,262 expenses = $421 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,662
Downpayment
20%
$24,440
Closing costs
1%
$1,222
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,683
Total Expenses
$1,262
Mortgage P&I
37%
$620
Property Taxes
2%
$30
Home Insurance
2%
$41
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185