Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 52.5% first-year return on $29,529 initial cash invested.
52.5%
Cash On Cash
36.48%
Cap Rate
5.98
DSCR
$2,462
Rent
$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,462 income − $1,170 expenses = $1,292 cash flow
Investment Breakdown
|
Purchase Price
$54,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,529
Downpayment
20%
$10,980
Closing costs
1%
$549
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$1,170
Mortgage P&I
11%
$279
Property Taxes
1%
$36
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$271