Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.78% first-year return on $27,450 initial cash invested.
39.78%
Cash On Cash
32.27%
Cap Rate
5.28
DSCR
$1,786
Rent
$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $876 expenses = $910 cash flow
Investment Breakdown
|
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
40%
$18,000
Cashflow
Total Income
$1,786
Total Expenses
$876
Mortgage P&I
13%
$229
Property Taxes
1%
$25
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196