Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 67.02% first-year return on $22,326 initial cash invested.
67.02%
Cash On Cash
84.41%
Cap Rate
12.94
DSCR
$2,242
Rent
$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,242 income − $995 expenses = $1,247 cash flow
Investment Breakdown
|
Purchase Price
$20,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,326
Downpayment
20%
$4,120
Closing costs
1%
$206
Rehab
0%
$0
Furnishing
87%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$995
Mortgage P&I
5%
$112
Property Taxes
2%
$54
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247