Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.64% first-year return on $44,208 initial cash invested.
15.64%
Cash On Cash
12.82%
Cap Rate
1.98
DSCR
$2,120
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $1,544 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,208
Downpayment
20%
$24,960
Closing costs
1%
$1,248
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$1,544
Mortgage P&I
32%
$672
Property Taxes
5%
$104
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233