Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.59% first-year return on $44,859 initial cash invested.
13.59%
Cash On Cash
11.73%
Cap Rate
1.88
DSCR
$1,948
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $1,440 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,859
Downpayment
20%
$25,580
Closing costs
1%
$1,279
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,948
Total Expenses
$1,440
Mortgage P&I
34%
$664
Property Taxes
4%
$69
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214