Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.34% first-year return on $30,738 initial cash invested.
41.34%
Cash On Cash
29.08%
Cap Rate
4.58
DSCR
$2,253
Rent
$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,194 expenses = $1,059 cash flow
Investment Breakdown
|
Purchase Price
$60,656
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,738
Downpayment
20%
$12,131
Closing costs
1%
$607
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,194
Mortgage P&I
14%
$321
Property Taxes
4%
$86
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248