Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.9% first-year return on $43,767 initial cash invested.
24.9%
Cash On Cash
16.15%
Cap Rate
2.58
DSCR
$2,610
Rent
$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $1,702 expenses = $908 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,767
Downpayment
20%
$24,540
Closing costs
1%
$1,227
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$1,702
Mortgage P&I
24%
$639
Property Taxes
4%
$93
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287