Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.3% first-year return on $27,435 initial cash invested.
28.3%
Cash On Cash
25.59%
Cap Rate
3.85
DSCR
$1,551
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $904 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$44,930
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,435
Downpayment
20%
$8,986
Closing costs
1%
$449
Rehab
0%
$0
Furnishing
40%
$18,000
Cashflow
Total Income
$1,551
Total Expenses
$904
Mortgage P&I
16%
$249
Property Taxes
7%
$111
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171