Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 47.22% first-year return on $24,090 initial cash invested.
47.22%
Cash On Cash
48.25%
Cap Rate
7.93
DSCR
$1,766
Rent
$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$29,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,090
Downpayment
20%
$5,800
Closing costs
1%
$290
Rehab
0%
$0
Furnishing
62%
$18,000
Cashflow
Total Income
$1,766
Total Expenses
$818
Mortgage P&I
8%
$147
Property Taxes
3%
$60
Home Insurance
1%
$10
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194