Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.52% first-year return on $44,250 initial cash invested.
26.52%
Cash On Cash
17.18%
Cap Rate
2.58
DSCR
$2,980
Rent
$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,002 expenses = $978 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,980
Total Expenses
$2,002
Mortgage P&I
23%
$693
Property Taxes
8%
$252
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328