Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.89% first-year return on $44,313 initial cash invested.
14.89%
Cash On Cash
12.08%
Cap Rate
2.01
DSCR
$2,091
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $1,541 expenses = $550 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$1,541
Mortgage P&I
30%
$627
Property Taxes
5%
$109
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230