Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.94% first-year return on $30,579 initial cash invested.
29.94%
Cash On Cash
23.06%
Cap Rate
3.63
DSCR
$1,767
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $1,004 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
7.0%
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
$1,767
Total Expenses
$1,004
Mortgage P&I
18%
$317
Property Taxes
4%
$65
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194