Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 67.75% first-year return on $22,725 initial cash invested.
67.75%
Cash On Cash
79.15%
Cap Rate
13.02
DSCR
$2,163
Rent
$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,163 income − $880 expenses = $1,283 cash flow
Investment Breakdown
|
Purchase Price
$22,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,725
Downpayment
20%
$4,500
Closing costs
1%
$225
Rehab
0%
$0
Furnishing
80%
$18,000
Cashflow
Total Income
$2,163
Total Expenses
$880
Mortgage P&I
5%
$114
Property Taxes
1%
$21
Home Insurance
0%
$8
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238