Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.68% first-year return on $43,851 initial cash invested.
19.68%
Cash On Cash
14.19%
Cap Rate
2.28
DSCR
$2,444
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $1,725 expenses = $719 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,851
Downpayment
20%
$24,620
Closing costs
1%
$1,231
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$1,725
Mortgage P&I
26%
$639
Property Taxes
9%
$210
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269