Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.78% first-year return on $44,250 initial cash invested.
21.78%
Cash On Cash
15.01%
Cap Rate
2.37
DSCR
$2,492
Rent
$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $1,689 expenses = $803 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$1,689
Mortgage P&I
27%
$661
Property Taxes
5%
$136
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274