Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 67.3% first-year return on $23,250 initial cash invested.
67.3%
Cash On Cash
73.34%
Cap Rate
12.03
DSCR
$2,415
Rent
$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $1,111 expenses = $1,304 cash flow
Investment Breakdown
|
Purchase Price
$25,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,250
Downpayment
20%
$5,000
Closing costs
1%
$250
Rehab
0%
$0
Furnishing
72%
$18,000
Cashflow
Total Income
$2,415
Total Expenses
$1,111
Mortgage P&I
5%
$127
Property Taxes
6%
$153
Home Insurance
0%
$9
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266