Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.4% first-year return on $30,268 initial cash invested.
40.4%
Cash On Cash
29.68%
Cap Rate
4.37
DSCR
$2,382
Rent
$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $1,363 expenses = $1,019 cash flow
Investment Breakdown
|
Purchase Price
$58,420
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,268
Downpayment
20%
$11,684
Closing costs
1%
$584
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$2,382
Total Expenses
$1,363
Mortgage P&I
14%
$331
Property Taxes
9%
$203
Home Insurance
1%
$20
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262