Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.1% first-year return on $43,536 initial cash invested.
12.1%
Cash On Cash
11.53%
Cap Rate
1.78
DSCR
$1,852
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $1,413 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,536
Downpayment
20%
$24,320
Closing costs
1%
$1,216
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$1,413
Mortgage P&I
35%
$655
Property Taxes
4%
$74
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204