Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.38% first-year return on $44,250 initial cash invested.
33.38%
Cash On Cash
19.37%
Cap Rate
3.05
DSCR
$3,158
Rent
$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $1,927 expenses = $1,231 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
$3,158
Total Expenses
$1,927
Mortgage P&I
21%
$661
Property Taxes
5%
$149
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347