Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 49.85% first-year return on $23,565 initial cash invested.
49.85%
Cash On Cash
53.84%
Cap Rate
8.81
DSCR
$1,870
Rent
$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$26,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,565
Downpayment
20%
$5,300
Closing costs
1%
$265
Rehab
0%
$0
Furnishing
68%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$891
Mortgage P&I
7%
$135
Property Taxes
6%
$111
Home Insurance
0%
$9
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206