Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.55% first-year return on $25,329 initial cash invested.
31.55%
Cash On Cash
31.22%
Cap Rate
4.93
DSCR
$1,440
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $774 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$34,900
Downpayment
20.0%
Interest Rate
6.9%
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
$1,440
Total Expenses
$774
Mortgage P&I
13%
$184
Property Taxes
6%
$88
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$173
CapEx
4%
$58
Vacancy
3%
$43
Maintenance
4%
$58
Other
11%
$158