Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.41% first-year return on $45,090 initial cash invested.
22.41%
Cash On Cash
15.13%
Cap Rate
2.36
DSCR
$2,421
Rent
$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $1,579 expenses = $842 cash flow
Investment Breakdown
|
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,421
Total Expenses
$1,579
Mortgage P&I
28%
$688
Property Taxes
1%
$22
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266