Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.06% first-year return on $44,229 initial cash invested.
15.06%
Cash On Cash
12.05%
Cap Rate
2.02
DSCR
$1,918
Rent
$555
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,918
Total Expenses
$1,363
Mortgage P&I
32%
$622
Property Taxes
2%
$44
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211