Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 54.55% first-year return on $21,780 initial cash invested.
54.55%
Cash On Cash
77.33%
Cap Rate
11.49
DSCR
$1,725
Rent
$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $735 expenses = $990 cash flow
Investment Breakdown
|
Purchase Price
$18,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,780
Downpayment
20%
$3,600
Closing costs
1%
$180
Rehab
0%
$0
Furnishing
100%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$735
Mortgage P&I
6%
$101
Property Taxes
2%
$40
Home Insurance
0%
$7
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190