Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 43.09% first-year return on $24,311 initial cash invested.
43.09%
Cash On Cash
44.28%
Cap Rate
6.49
DSCR
$1,635
Rent
$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,635 income − $762 expenses = $873 cash flow
Investment Breakdown
|
Purchase Price
$30,051
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,311
Downpayment
20%
$6,010
Closing costs
1%
$301
Rehab
0%
$0
Furnishing
60%
$18,000
Cashflow
Total Income
$1,635
Total Expenses
$762
Mortgage P&I
10%
$171
Property Taxes
2%
$26
Home Insurance
1%
$10
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180