Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.82% first-year return on $44,712 initial cash invested.
13.82%
Cash On Cash
12.08%
Cap Rate
1.88
DSCR
$2,076
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $1,561 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,712
Downpayment
20%
$25,440
Closing costs
1%
$1,272
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,076
Total Expenses
$1,561
Mortgage P&I
33%
$683
Property Taxes
5%
$103
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228