Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.69% first-year return on $44,565 initial cash invested.
16.69%
Cash On Cash
13.14%
Cap Rate
2.03
DSCR
$2,086
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $1,466 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,565
Downpayment
20%
$25,300
Closing costs
1%
$1,265
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$1,466
Mortgage P&I
33%
$682
Property Taxes
1%
$24
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229