Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 52.11% first-year return on $30,579 initial cash invested.
52.11%
Cash On Cash
35%
Cap Rate
5.75
DSCR
$2,877
Rent
$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $1,549 expenses = $1,328 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$1,549
Mortgage P&I
11%
$304
Property Taxes
9%
$247
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316