Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.98% first-year return on $29,256 initial cash invested.
32.98%
Cash On Cash
25.77%
Cap Rate
4.22
DSCR
$1,850
Rent
$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,046 expenses = $804 cash flow
Investment Breakdown
|
Purchase Price
$53,600
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,256
Downpayment
20%
$10,720
Closing costs
1%
$536
Rehab
0%
$0
Furnishing
34%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$1,046
Mortgage P&I
15%
$273
Property Taxes
6%
$103
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204