Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.89% first-year return on $44,649 initial cash invested.
28.89%
Cash On Cash
17.58%
Cap Rate
2.77
DSCR
$2,817
Rent
$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $1,742 expenses = $1,075 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,649
Downpayment
20%
$25,380
Closing costs
1%
$1,269
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$1,742
Mortgage P&I
24%
$671
Property Taxes
3%
$74
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310