Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 96.45% first-year return on $26,400 initial cash invested.
96.45%
Cash On Cash
74.34%
Cap Rate
12.21
DSCR
$3,836
Rent
$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $1,714 expenses = $2,122 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$1,714
Mortgage P&I
5%
$203
Property Taxes
5%
$194
Home Insurance
0%
$14
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422