Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.31% first-year return on $44,229 initial cash invested.
10.31%
Cash On Cash
10.49%
Cap Rate
1.73
DSCR
$2,040
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$1,660
Mortgage P&I
31%
$630
Property Taxes
14%
$292
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224