Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.83% first-year return on $44,229 initial cash invested.
18.83%
Cash On Cash
13.9%
Cap Rate
2.22
DSCR
$2,546
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $1,852 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,546
Total Expenses
$1,852
Mortgage P&I
26%
$651
Property Taxes
10%
$266
Home Insurance
2%
$44
HOA
1%
$25
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280