Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.53% first-year return on $43,788 initial cash invested.
22.53%
Cash On Cash
15.4%
Cap Rate
2.4
DSCR
$2,462
Rent
$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $1,640 expenses = $822 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,788
Downpayment
20%
$24,560
Closing costs
1%
$1,228
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$1,640
Mortgage P&I
27%
$656
Property Taxes
4%
$106
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271