Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 73% first-year return on $24,000 initial cash invested.
73%
Cash On Cash
8.76%
Cap Rate
1.53
DSCR
$6,200
Rent
$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,200 income − $4,740 expenses = $1,460 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$3,250
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$24,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,200
Total Expenses
$4,740
Mortgage P&I
52%
$3,250
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$2
Property Management
0%
$0
CapEx
4%
$248
Vacancy
9%
$558
Maintenance
4%
$248
Other
7%
$434
Projection Charts
Investment Value YoY