Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 65.42% first-year return on $26,379 initial cash invested.
65.42%
Cash On Cash
52.51%
Cap Rate
8.6
DSCR
$2,618
Rent
$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $1,180 expenses = $1,438 cash flow
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$2,618
Total Expenses
$1,180
Mortgage P&I
8%
$203
Property Taxes
3%
$72
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288