Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 52.02% first-year return on $27,450 initial cash invested.
52.02%
Cash On Cash
40.21%
Cap Rate
6.61
DSCR
$2,240
Rent
$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $1,050 expenses = $1,190 cash flow
Investment Breakdown
|
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
40%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$1,050
Mortgage P&I
10%
$228
Property Taxes
2%
$44
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246