Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.29% first-year return on $28,479 initial cash invested.
26.29%
Cash On Cash
22.85%
Cap Rate
3.61
DSCR
$1,574
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $950 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.9%
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
$1,574
Total Expenses
$950
Mortgage P&I
17%
$263
Property Taxes
9%
$134
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173