Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 82.79% first-year return on $24,090 initial cash invested.
82.79%
Cash On Cash
80.15%
Cap Rate
11.88
DSCR
$2,805
Rent
$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $1,143 expenses = $1,662 cash flow
Investment Breakdown
|
Purchase Price
$29,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,090
Downpayment
20%
$5,800
Closing costs
1%
$290
Rehab
0%
$0
Furnishing
62%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$1,143
Mortgage P&I
6%
$163
Property Taxes
1%
$16
Home Insurance
0%
$10
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309