Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.74% first-year return on $26,316 initial cash invested.
32.74%
Cash On Cash
29.67%
Cap Rate
4.87
DSCR
$1,510
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $792 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$39,600
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,316
Downpayment
20%
$7,920
Closing costs
1%
$396
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$1,510
Total Expenses
$792
Mortgage P&I
13%
$201
Property Taxes
4%
$59
Home Insurance
1%
$20
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166