Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.65% first-year return on $45,006 initial cash invested.
23.65%
Cash On Cash
15.19%
Cap Rate
2.57
DSCR
$2,702
Rent
$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $1,815 expenses = $887 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,006
Downpayment
20%
$25,720
Closing costs
1%
$1,286
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$1,815
Mortgage P&I
23%
$633
Property Taxes
10%
$257
Home Insurance
0%
$7
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297