Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.98% first-year return on $44,985 initial cash invested.
11.98%
Cash On Cash
11.06%
Cap Rate
1.8
DSCR
$1,916
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $1,467 expenses = $449 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,985
Downpayment
20%
$25,700
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,916
Total Expenses
$1,467
Mortgage P&I
34%
$658
Property Taxes
6%
$119
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211