Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.61% first-year return on $44,229 initial cash invested.
17.61%
Cash On Cash
13.28%
Cap Rate
2.15
DSCR
$2,217
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $1,568 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$1,568
Mortgage P&I
29%
$644
Property Taxes
6%
$125
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244