Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 56.29% first-year return on $28,311 initial cash invested.
56.29%
Cash On Cash
41.11%
Cap Rate
6.6
DSCR
$2,466
Rent
$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $1,138 expenses = $1,328 cash flow
Investment Breakdown
|
Purchase Price
$49,100
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,311
Downpayment
20%
$9,820
Closing costs
1%
$491
Rehab
0%
$0
Furnishing
37%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$1,138
Mortgage P&I
10%
$255
Property Taxes
1%
$32
Home Insurance
0%
$12
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271