Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 56.75% first-year return on $25,736 initial cash invested.
56.75%
Cash On Cash
48.99%
Cap Rate
7.75
DSCR
$2,322
Rent
$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $1,105 expenses = $1,217 cash flow
Investment Breakdown
|
Purchase Price
$36,842
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,736
Downpayment
20%
$7,368
Closing costs
1%
$368
Rehab
0%
$0
Furnishing
49%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$1,105
Mortgage P&I
8%
$194
Property Taxes
5%
$108
Home Insurance
1%
$13
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255