Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.78% first-year return on $45,090 initial cash invested.
29.78%
Cash On Cash
17.94%
Cap Rate
2.79
DSCR
$2,948
Rent
$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $1,829 expenses = $1,119 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$1,829
Mortgage P&I
23%
$692
Property Taxes
3%
$90
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324