Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.92% first-year return on $44,040 initial cash invested.
22.92%
Cash On Cash
15.73%
Cap Rate
2.44
DSCR
$2,922
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,081 expenses = $841 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,040
Downpayment
20%
$24,800
Closing costs
1%
$1,240
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$2,081
Mortgage P&I
23%
$667
Property Taxes
13%
$368
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321