Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.7% first-year return on $29,550 initial cash invested.
38.7%
Cash On Cash
28.73%
Cap Rate
4.69
DSCR
$2,079
Rent
$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,126 expenses = $953 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$2,079
Total Expenses
$1,126
Mortgage P&I
14%
$281
Property Taxes
6%
$120
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229