Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.46% first-year return on $44,292 initial cash invested.
10.46%
Cash On Cash
10.51%
Cap Rate
1.71
DSCR
$1,704
Rent
$386
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,292
Downpayment
20%
$25,040
Closing costs
1%
$1,252
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,704
Total Expenses
$1,318
Mortgage P&I
38%
$643
Property Taxes
3%
$57
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187