Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.44% first-year return on $44,943 initial cash invested.
10.44%
Cash On Cash
10.95%
Cap Rate
1.66
DSCR
$1,851
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,851 income − $1,460 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,943
Downpayment
20%
$25,660
Closing costs
1%
$1,283
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$1,460
Mortgage P&I
38%
$706
Property Taxes
4%
$78
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204