Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.66% first-year return on $28,500 initial cash invested.
39.66%
Cash On Cash
31.42%
Cap Rate
4.64
DSCR
$2,127
Rent
$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $1,185 expenses = $942 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$1,185
Mortgage P&I
13%
$282
Property Taxes
8%
$162
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234