Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.21% first-year return on $28,479 initial cash invested.
41.21%
Cash On Cash
31.62%
Cap Rate
5.2
DSCR
$2,090
Rent
$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,112 expenses = $978 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$1,112
Mortgage P&I
12%
$253
Property Taxes
6%
$129
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230