Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.51% first-year return on $28,500 initial cash invested.
48.51%
Cash On Cash
36.26%
Cap Rate
5.77
DSCR
$2,427
Rent
$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $1,275 expenses = $1,152 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$1,275
Mortgage P&I
11%
$262
Property Taxes
7%
$170
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267