Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.64% first-year return on $43,935 initial cash invested.
14.64%
Cash On Cash
12.3%
Cap Rate
1.95
DSCR
$2,054
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $1,518 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,935
Downpayment
20%
$24,700
Closing costs
1%
$1,235
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$1,518
Mortgage P&I
32%
$648
Property Taxes
6%
$129
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226