Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.67% first-year return on $44,250 initial cash invested.
21.67%
Cash On Cash
14.84%
Cap Rate
2.37
DSCR
$2,384
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $1,585 expenses = $799 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,384
Total Expenses
$1,585
Mortgage P&I
27%
$652
Property Taxes
3%
$79
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262