Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.38% first-year return on $44,544 initial cash invested.
16.38%
Cash On Cash
13.05%
Cap Rate
2.02
DSCR
$2,150
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $1,542 expenses = $608 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,544
Downpayment
20%
$25,280
Closing costs
1%
$1,264
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$1,542
Mortgage P&I
32%
$681
Property Taxes
4%
$79
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236