Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.65% first-year return on $44,229 initial cash invested.
20.65%
Cash On Cash
14.35%
Cap Rate
2.36
DSCR
$2,469
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $1,708 expenses = $761 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
$2,469
Total Expenses
$1,708
Mortgage P&I
26%
$634
Property Taxes
8%
$190
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272