Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 59.73% first-year return on $30,579 initial cash invested.
59.73%
Cash On Cash
39.41%
Cap Rate
6.15
DSCR
$3,122
Rent
$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $1,600 expenses = $1,522 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
$3,122
Total Expenses
$1,600
Mortgage P&I
10%
$320
Property Taxes
6%
$197
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343