Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.32% first-year return on $28,920 initial cash invested.
14.32%
Cash On Cash
15%
Cap Rate
2.43
DSCR
$962
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$962 income − $617 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$52,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,920
Downpayment
20%
$10,400
Closing costs
1%
$520
Rehab
0%
$0
Furnishing
35%
$18,000
Cashflow
Total Income
$962
Total Expenses
$617
Mortgage P&I
28%
$267
Property Taxes
1%
$6
Home Insurance
2%
$18
HOA
0%
$0
Property Management
12%
$115
CapEx
4%
$38
Vacancy
3%
$29
Maintenance
4%
$38
Other
11%
$106