Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.26% first-year return on $26,757 initial cash invested.
34.26%
Cash On Cash
29.93%
Cap Rate
4.91
DSCR
$1,612
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $848 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$41,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,757
Downpayment
20%
$8,340
Closing costs
1%
$417
Rehab
0%
$0
Furnishing
43%
$18,000
Cashflow
Total Income
$1,612
Total Expenses
$848
Mortgage P&I
13%
$212
Property Taxes
4%
$66
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177