Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.11% first-year return on $44,250 initial cash invested.
25.11%
Cash On Cash
16.36%
Cap Rate
2.57
DSCR
$2,898
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $1,972 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$1,972
Mortgage P&I
23%
$662
Property Taxes
10%
$280
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319