Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.58% first-year return on $45,090 initial cash invested.
25.58%
Cash On Cash
16.3%
Cap Rate
2.55
DSCR
$2,588
Rent
$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $1,627 expenses = $961 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$1,627
Mortgage P&I
27%
$687
Property Taxes
1%
$13
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285