Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.8% first-year return on $30,000 initial cash invested.
17.8%
Cash On Cash
7.92%
Cap Rate
1.21
DSCR
$5,535
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $5,090 expenses = $445 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$3,209
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$30,000
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,535
Total Expenses
$5,090
Mortgage P&I
58%
$3,209
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609
Projection Charts
Investment Value YoY