Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 43.27% first-year return on $26,400 initial cash invested.
43.27%
Cash On Cash
37.65%
Cap Rate
5.55
DSCR
$1,914
Rent
$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $962 expenses = $952 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$1,914
Total Expenses
$962
Mortgage P&I
12%
$226
Property Taxes
4%
$70
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211