Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.61% first-year return on $45,006 initial cash invested.
14.61%
Cash On Cash
12.52%
Cap Rate
1.96
DSCR
$2,692
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $2,144 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,006
Downpayment
20%
$25,720
Closing costs
1%
$1,286
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,692
Total Expenses
$2,144
Mortgage P&I
25%
$686
Property Taxes
19%
$498
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296