Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.89% first-year return on $30,579 initial cash invested.
40.89%
Cash On Cash
28.51%
Cap Rate
4.82
DSCR
$2,160
Rent
$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $1,118 expenses = $1,042 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$2,160
Total Expenses
$1,118
Mortgage P&I
14%
$295
Property Taxes
3%
$68
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$238