Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.78% first-year return on $43,788 initial cash invested.
11.78%
Cash On Cash
11.05%
Cap Rate
1.82
DSCR
$1,960
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $1,530 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$1,530
Mortgage P&I
32%
$623
Property Taxes
10%
$197
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$216