Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.34% first-year return on $44,250 initial cash invested.
28.34%
Cash On Cash
17.27%
Cap Rate
2.83
DSCR
$2,973
Rent
$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $1,928 expenses = $1,045 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$1,928
Mortgage P&I
21%
$635
Property Taxes
8%
$238
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327