Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.52% first-year return on $25,350 initial cash invested.
48.52%
Cash On Cash
43.89%
Cap Rate
7.19
DSCR
$1,923
Rent
$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,923 income − $898 expenses = $1,025 cash flow
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
51%
$18,000
Cashflow
Total Income
$1,923
Total Expenses
$898
Mortgage P&I
9%
$178
Property Taxes
3%
$53
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212