Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 97.27% first-year return on $44,978 initial cash invested.
97.27%
Cash On Cash
43.15%
Cap Rate
7.14
DSCR
$8,151
Rent
$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,978
Downpayment
20%
$25,693
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$8,151
Total Expenses
$4,505
Mortgage P&I
8%
$647
Property Taxes
13%
$1,084
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897