Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.25% first-year return on $24,489 initial cash invested.
44.25%
Cash On Cash
44.62%
Cap Rate
6.57
DSCR
$1,782
Rent
$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $879 expenses = $903 cash flow
Investment Breakdown
|
Purchase Price
$30,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,489
Downpayment
20%
$6,180
Closing costs
1%
$309
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$879
Mortgage P&I
10%
$175
Property Taxes
5%
$88
Home Insurance
1%
$11
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196