Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.87% first-year return on $30,579 initial cash invested.
35.87%
Cash On Cash
26.18%
Cap Rate
4.12
DSCR
$1,910
Rent
$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $996 expenses = $914 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$996
Mortgage P&I
17%
$317
Property Taxes
1%
$10
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210