Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.15% first-year return on $43,599 initial cash invested.
14.15%
Cash On Cash
12.07%
Cap Rate
1.94
DSCR
$1,986
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,472 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$122k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,599
Downpayment
20%
$24,380
Closing costs
1%
$1,219
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,472
Mortgage P&I
32%
$633
Property Taxes
3%
$57
Home Insurance
5%
$108
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218