Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.77% first-year return on $44,250 initial cash invested.
19.77%
Cash On Cash
14.08%
Cap Rate
2.27
DSCR
$2,296
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,296 income − $1,567 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,296
Total Expenses
$1,567
Mortgage P&I
28%
$646
Property Taxes
4%
$95
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253