Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.8% first-year return on $45,069 initial cash invested.
16.8%
Cash On Cash
13.4%
Cap Rate
2
DSCR
$2,253
Rent
$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,622 expenses = $631 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,069
Downpayment
20%
$25,780
Closing costs
1%
$1,289
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,622
Mortgage P&I
32%
$718
Property Taxes
4%
$92
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248