Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.13% first-year return on $30,327 initial cash invested.
32.13%
Cash On Cash
24.22%
Cap Rate
3.98
DSCR
$1,874
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $1,062 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$58,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,327
Downpayment
20%
$11,740
Closing costs
1%
$587
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,874
Total Expenses
$1,062
Mortgage P&I
16%
$298
Property Taxes
5%
$102
Home Insurance
1%
$25
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206