Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.46% first-year return on $44,229 initial cash invested.
22.46%
Cash On Cash
15.01%
Cap Rate
2.46
DSCR
$2,512
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $1,684 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,512
Total Expenses
$1,684
Mortgage P&I
25%
$634
Property Taxes
6%
$154
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276