Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.45% first-year return on $29,466 initial cash invested.
25.45%
Cash On Cash
21.85%
Cap Rate
3.25
DSCR
$1,574
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $949 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$54,600
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,466
Downpayment
20%
$10,920
Closing costs
1%
$546
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,574
Total Expenses
$949
Mortgage P&I
19%
$306
Property Taxes
6%
$92
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$173