Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.13% first-year return on $43,851 initial cash invested.
17.13%
Cash On Cash
13.32%
Cap Rate
2.08
DSCR
$2,096
Rent
$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $1,470 expenses = $626 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,096
Total Expenses
$1,470
Mortgage P&I
31%
$656
Property Taxes
1%
$23
Home Insurance
4%
$77
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231