Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.46% first-year return on $44,250 initial cash invested.
32.46%
Cash On Cash
18.82%
Cap Rate
3.09
DSCR
$3,210
Rent
$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $2,013 expenses = $1,197 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,210
Total Expenses
$2,013
Mortgage P&I
20%
$635
Property Taxes
8%
$244
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353