Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.68% first-year return on $44,565 initial cash invested.
13.68%
Cash On Cash
11.94%
Cap Rate
1.92
DSCR
$2,366
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,366 income − $1,858 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,565
Downpayment
20%
$25,300
Closing costs
1%
$1,265
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,366
Total Expenses
$1,858
Mortgage P&I
28%
$656
Property Taxes
15%
$351
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260