Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.09% first-year return on $44,250 initial cash invested.
11.09%
Cash On Cash
10.99%
Cap Rate
1.73
DSCR
$1,898
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,898 income − $1,489 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,898
Total Expenses
$1,489
Mortgage P&I
35%
$660
Property Taxes
7%
$139
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209