Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.8% first-year return on $44,250 initial cash invested.
27.8%
Cash On Cash
17.57%
Cap Rate
2.68
DSCR
$3,082
Rent
$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $2,057 expenses = $1,025 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,082
Total Expenses
$2,057
Mortgage P&I
22%
$682
Property Taxes
8%
$243
Home Insurance
1%
$44
HOA
1%
$41
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339