Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 52.01% first-year return on $28,773 initial cash invested.
52.01%
Cash On Cash
37.92%
Cap Rate
6.03
DSCR
$2,614
Rent
$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,614 income − $1,367 expenses = $1,247 cash flow
Investment Breakdown
|
Purchase Price
$51,300
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,773
Downpayment
20%
$10,260
Closing costs
1%
$513
Rehab
0%
$0
Furnishing
35%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$1,367
Mortgage P&I
10%
$269
Property Taxes
3%
$68
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288