Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.66% first-year return on $30,306 initial cash invested.
29.66%
Cash On Cash
23.2%
Cap Rate
3.68
DSCR
$1,908
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$58,600
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,306
Downpayment
20%
$11,720
Closing costs
1%
$586
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,159
Mortgage P&I
16%
$308
Property Taxes
8%
$156
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210