Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.96% first-year return on $44,187 initial cash invested.
13.96%
Cash On Cash
12.39%
Cap Rate
1.95
DSCR
$2,835
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,321 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,187
Downpayment
20%
$24,940
Closing costs
1%
$1,247
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,321
Mortgage P&I
23%
$661
Property Taxes
23%
$653
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312