Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 43.74% first-year return on $28,479 initial cash invested.
43.74%
Cash On Cash
33.93%
Cap Rate
5.06
DSCR
$2,355
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $1,317 expenses = $1,038 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$1,317
Mortgage P&I
12%
$279
Property Taxes
9%
$219
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259