Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24% first-year return on $44,250 initial cash invested.
24%
Cash On Cash
15.55%
Cap Rate
2.54
DSCR
$2,450
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,450
Total Expenses
$1,565
Mortgage P&I
26%
$637
Property Taxes
2%
$50
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270