Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.82% first-year return on $44,817 initial cash invested.
18.82%
Cash On Cash
14.37%
Cap Rate
2.14
DSCR
$2,745
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $2,042 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,817
Downpayment
20%
$25,540
Closing costs
1%
$1,277
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$2,042
Mortgage P&I
26%
$716
Property Taxes
10%
$262
Home Insurance
1%
$40
HOA
3%
$91
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302