Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.05% first-year return on $43,956 initial cash invested.
10.05%
Cash On Cash
11.07%
Cap Rate
1.64
DSCR
$1,912
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,544 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,956
Downpayment
20%
$24,720
Closing costs
1%
$1,236
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$1,544
Mortgage P&I
36%
$696
Property Taxes
8%
$158
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210