Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.87% first-year return on $29,970 initial cash invested.
32.87%
Cash On Cash
25.09%
Cap Rate
4.04
DSCR
$1,912
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $1,091 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$57,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,970
Downpayment
20%
$11,400
Closing costs
1%
$570
Rehab
0%
$0
Furnishing
32%
$18,000
Cashflow
Total Income
$1,912
Total Expenses
$1,091
Mortgage P&I
15%
$295
Property Taxes
7%
$128
Home Insurance
1%
$20
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210