Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.31% first-year return on $44,439 initial cash invested.
12.31%
Cash On Cash
11.63%
Cap Rate
1.8
DSCR
$2,160
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $1,704 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,439
Downpayment
20%
$25,180
Closing costs
1%
$1,259
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$1,704
Mortgage P&I
31%
$678
Property Taxes
11%
$248
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238