Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.93% first-year return on $44,607 initial cash invested.
14.93%
Cash On Cash
12.61%
Cap Rate
1.93
DSCR
$2,127
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $1,572 expenses = $555 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,607
Downpayment
20%
$25,340
Closing costs
1%
$1,267
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$1,572
Mortgage P&I
32%
$691
Property Taxes
5%
$102
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234