Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 80.28% first-year return on $24,468 initial cash invested.
80.28%
Cash On Cash
74.45%
Cap Rate
12.49
DSCR
$3,027
Rent
$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$30,800
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,468
Downpayment
20%
$6,160
Closing costs
1%
$308
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$1,390
Mortgage P&I
5%
$153
Property Taxes
5%
$166
Home Insurance
1%
$42
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333