Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.77% first-year return on $44,187 initial cash invested.
25.77%
Cash On Cash
16.68%
Cap Rate
2.56
DSCR
$2,668
Rent
$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $1,719 expenses = $949 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,187
Downpayment
20%
$24,940
Closing costs
1%
$1,247
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$1,719
Mortgage P&I
25%
$677
Property Taxes
3%
$91
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293