Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.33% first-year return on $30,600 initial cash invested.
33.33%
Cash On Cash
25.42%
Cap Rate
3.68
DSCR
$1,902
Rent
$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $1,052 expenses = $850 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$1,052
Mortgage P&I
18%
$345
Property Taxes
2%
$40
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209