Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 57.62% first-year return on $27,198 initial cash invested.
57.62%
Cash On Cash
45.18%
Cap Rate
6.99
DSCR
$2,670
Rent
$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $1,364 expenses = $1,306 cash flow
Investment Breakdown
|
Purchase Price
$43,800
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,198
Downpayment
20%
$8,760
Closing costs
1%
$438
Rehab
0%
$0
Furnishing
41%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$1,364
Mortgage P&I
9%
$236
Property Taxes
7%
$176
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294