Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.5% first-year return on $27,849 initial cash invested.
31.5%
Cash On Cash
26.79%
Cap Rate
4.22
DSCR
$1,702
Rent
$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $971 expenses = $731 cash flow
Investment Breakdown
|
Purchase Price
$46,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,849
Downpayment
20%
$9,380
Closing costs
1%
$469
Rehab
0%
$0
Furnishing
38%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$971
Mortgage P&I
15%
$248
Property Taxes
8%
$129
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187