Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.51% first-year return on $30,600 initial cash invested.
44.51%
Cash On Cash
31.48%
Cap Rate
4.74
DSCR
$2,668
Rent
$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $1,533 expenses = $1,135 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$1,533
Mortgage P&I
12%
$332
Property Taxes
10%
$273
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293