Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 50.71% first-year return on $25,770 initial cash invested.
50.71%
Cash On Cash
44.34%
Cap Rate
7.27
DSCR
$2,246
Rent
$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $1,157 expenses = $1,089 cash flow
Investment Breakdown
|
Purchase Price
$37,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,770
Downpayment
20%
$7,400
Closing costs
1%
$370
Rehab
0%
$0
Furnishing
49%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$1,157
Mortgage P&I
8%
$188
Property Taxes
8%
$184
Home Insurance
1%
$13
HOA
0%
$8
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247