Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.3% first-year return on $24,279 initial cash invested.
38.3%
Cash On Cash
39.85%
Cap Rate
6.53
DSCR
$1,641
Rent
$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $866 expenses = $775 cash flow
Investment Breakdown
|
Purchase Price
$29,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,279
Downpayment
20%
$5,980
Closing costs
1%
$299
Rehab
0%
$0
Furnishing
60%
$18,000
Cashflow
Total Income
$1,641
Total Expenses
$866
Mortgage P&I
9%
$152
Property Taxes
9%
$145
Home Insurance
1%
$10
HOA
0%
$0
Property Management
12%
$197
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181