Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 45.98% first-year return on $28,500 initial cash invested.
45.98%
Cash On Cash
34.73%
Cap Rate
5.44
DSCR
$2,223
Rent
$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $1,131 expenses = $1,092 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,223
Total Expenses
$1,131
Mortgage P&I
12%
$266
Property Taxes
4%
$90
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245