Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.12% first-year return on $28,500 initial cash invested.
39.12%
Cash On Cash
30.38%
Cap Rate
4.98
DSCR
$2,074
Rent
$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $1,145 expenses = $929 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,074
Total Expenses
$1,145
Mortgage P&I
12%
$254
Property Taxes
8%
$168
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$228