Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.58% first-year return on $30,138 initial cash invested.
29.58%
Cash On Cash
22.92%
Cap Rate
3.78
DSCR
$1,732
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$57,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,138
Downpayment
20%
$11,560
Closing costs
1%
$578
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,732
Total Expenses
$989
Mortgage P&I
17%
$292
Property Taxes
5%
$85
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191