Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.48% first-year return on $26,190 initial cash invested.
48.48%
Cash On Cash
41.54%
Cap Rate
6.65
DSCR
$2,214
Rent
$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $1,156 expenses = $1,058 cash flow
Investment Breakdown
|
Purchase Price
$39,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,190
Downpayment
20%
$7,800
Closing costs
1%
$390
Rehab
0%
$0
Furnishing
46%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$1,156
Mortgage P&I
9%
$203
Property Taxes
8%
$185
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244