Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.32% first-year return on $30,000 initial cash invested.
17.32%
Cash On Cash
15.45%
Cap Rate
1.32
DSCR
$3,345
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $2,912 expenses = $433 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$1,750
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$30,000
Rehab
0%
$0
Furnishing
17%
$30,000
Cashflow
Total Income
$3,345
Total Expenses
$2,912
Mortgage P&I
52%
$1,750
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
1%
$25
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368
Projection Charts
Investment Value YoY