Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.66% first-year return on $25,329 initial cash invested.
48.66%
Cash On Cash
44.22%
Cap Rate
7.27
DSCR
$2,061
Rent
$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $1,034 expenses = $1,027 cash flow
Investment Breakdown
|
Purchase Price
$34,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,329
Downpayment
20%
$6,980
Closing costs
1%
$349
Rehab
0%
$0
Furnishing
52%
$18,000
Cashflow
Total Income
$2,061
Total Expenses
$1,034
Mortgage P&I
9%
$177
Property Taxes
7%
$145
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227