Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.72% first-year return on $43,998 initial cash invested.
13.72%
Cash On Cash
12%
Cap Rate
1.89
DSCR
$1,998
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,998 income − $1,495 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$124k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,998
Downpayment
20%
$24,760
Closing costs
1%
$1,238
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$1,998
Total Expenses
$1,495
Mortgage P&I
33%
$655
Property Taxes
5%
$94
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220