Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 62.05% first-year return on $28,332 initial cash invested.
62.05%
Cash On Cash
44.56%
Cap Rate
7.4
DSCR
$2,874
Rent
$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,874 income − $1,409 expenses = $1,465 cash flow
Investment Breakdown
|
Purchase Price
$49,200
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,332
Downpayment
20%
$9,840
Closing costs
1%
$492
Rehab
0%
$0
Furnishing
37%
$18,000
Cashflow
Total Income
$2,874
Total Expenses
$1,409
Mortgage P&I
9%
$247
Property Taxes
3%
$80
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316