Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.27% first-year return on $44,775 initial cash invested.
12.27%
Cash On Cash
11.48%
Cap Rate
1.78
DSCR
$1,942
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $1,484 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,775
Downpayment
20%
$25,500
Closing costs
1%
$1,275
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$1,484
Mortgage P&I
35%
$684
Property Taxes
5%
$94
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214