Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.15% first-year return on $44,229 initial cash invested.
12.15%
Cash On Cash
11.47%
Cap Rate
1.79
DSCR
$1,962
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $1,514 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$1,514
Mortgage P&I
34%
$668
Property Taxes
7%
$128
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216