Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 66.11% first-year return on $29,550 initial cash invested.
66.11%
Cash On Cash
44.49%
Cap Rate
7.31
DSCR
$3,298
Rent
$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $1,670 expenses = $1,628 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$1,670
Mortgage P&I
8%
$279
Property Taxes
8%
$250
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363