Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.4% first-year return on $45,069 initial cash invested.
11.4%
Cash On Cash
11.25%
Cap Rate
1.72
DSCR
$1,958
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $1,530 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,069
Downpayment
20%
$25,780
Closing costs
1%
$1,289
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,958
Total Expenses
$1,530
Mortgage P&I
36%
$702
Property Taxes
5%
$105
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215