Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.19% first-year return on $44,250 initial cash invested.
15.19%
Cash On Cash
13.05%
Cap Rate
1.92
DSCR
$2,240
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $1,680 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,240
Total Expenses
$1,680
Mortgage P&I
32%
$709
Property Taxes
8%
$169
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246