Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 56.58% first-year return on $27,975 initial cash invested.
56.58%
Cash On Cash
42.44%
Cap Rate
6.59
DSCR
$2,649
Rent
$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,649 income − $1,330 expenses = $1,319 cash flow
Investment Breakdown
|
Purchase Price
$47,500
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,975
Downpayment
20%
$9,500
Closing costs
1%
$475
Rehab
0%
$0
Furnishing
38%
$18,000
Cashflow
Total Income
$2,649
Total Expenses
$1,330
Mortgage P&I
10%
$255
Property Taxes
3%
$90
Home Insurance
3%
$85
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291