Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.96% first-year return on $28,479 initial cash invested.
44.96%
Cash On Cash
34.24%
Cap Rate
5.41
DSCR
$2,340
Rent
$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $1,273 expenses = $1,067 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$1,273
Mortgage P&I
11%
$263
Property Taxes
8%
$196
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257