Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.52% first-year return on $29,550 initial cash invested.
37.52%
Cash On Cash
28.41%
Cap Rate
4.34
DSCR
$1,950
Rent
$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $1,026 expenses = $924 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,950
Total Expenses
$1,026
Mortgage P&I
15%
$300
Property Taxes
2%
$45
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214