Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 63.5% first-year return on $28,479 initial cash invested.
63.5%
Cash On Cash
45.28%
Cap Rate
7.44
DSCR
$3,076
Rent
$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $1,569 expenses = $1,507 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$1,569
Mortgage P&I
8%
$253
Property Taxes
8%
$253
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338