Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.14% first-year return on $44,040 initial cash invested.
17.14%
Cash On Cash
13.8%
Cap Rate
2.03
DSCR
$2,380
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,380 income − $1,751 expenses = $629 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,040
Downpayment
20%
$24,800
Closing costs
1%
$1,240
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,380
Total Expenses
$1,751
Mortgage P&I
30%
$702
Property Taxes
8%
$197
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262