Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 68.31% first-year return on $24,279 initial cash invested.
68.31%
Cash On Cash
65.62%
Cap Rate
10.62
DSCR
$2,469
Rent
$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $1,087 expenses = $1,382 cash flow
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
60%
$18,000
Cashflow
Total Income
$2,469
Total Expenses
$1,087
Mortgage P&I
6%
$154
Property Taxes
3%
$83
Home Insurance
0%
$10
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272