Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 61.31% first-year return on $28,479 initial cash invested.
61.31%
Cash On Cash
43.55%
Cap Rate
7.33
DSCR
$2,734
Rent
$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $1,279 expenses = $1,455 cash flow
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.3%
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
$2,734
Total Expenses
$1,279
Mortgage P&I
9%
$247
Property Taxes
3%
$85
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301