Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.08% first-year return on $44,066 initial cash invested.
28.08%
Cash On Cash
17.25%
Cap Rate
2.77
DSCR
$2,718
Rent
$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $1,687 expenses = $1,031 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,066
Downpayment
20%
$24,825
Closing costs
1%
$1,241
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$1,687
Mortgage P&I
24%
$644
Property Taxes
3%
$75
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299