Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 83.19% first-year return on $25,980 initial cash invested.
83.19%
Cash On Cash
67.01%
Cap Rate
10.99
DSCR
$3,190
Rent
$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $1,389 expenses = $1,801 cash flow
Investment Breakdown
|
Purchase Price
$38,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,980
Downpayment
20%
$7,600
Closing costs
1%
$380
Rehab
0%
$0
Furnishing
47%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$1,389
Mortgage P&I
6%
$193
Property Taxes
3%
$97
Home Insurance
0%
$13
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351