Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.61% first-year return on $28,773 initial cash invested.
29.61%
Cash On Cash
25.08%
Cap Rate
3.81
DSCR
$2,036
Rent
$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $1,326 expenses = $710 cash flow
Investment Breakdown
|
Purchase Price
$51,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,773
Downpayment
20%
$10,260
Closing costs
1%
$513
Rehab
0%
$0
Furnishing
35%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$1,326
Mortgage P&I
14%
$281
Property Taxes
9%
$179
Home Insurance
9%
$175
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224