Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 65.87% first-year return on $24,468 initial cash invested.
65.87%
Cash On Cash
62.26%
Cap Rate
10.05
DSCR
$2,406
Rent
$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $1,063 expenses = $1,343 cash flow
Investment Breakdown
|
Purchase Price
$30,800
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,468
Downpayment
20%
$6,160
Closing costs
1%
$308
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$1,063
Mortgage P&I
7%
$159
Property Taxes
3%
$76
Home Insurance
0%
$10
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265