Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 59.7% first-year return on $24,442 initial cash invested.
59.7%
Cash On Cash
58.41%
Cap Rate
8.48
DSCR
$2,535
Rent
$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $1,319 expenses = $1,216 cash flow
Investment Breakdown
|
Purchase Price
$30,675
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,442
Downpayment
20%
$6,135
Closing costs
1%
$307
Rehab
0%
$0
Furnishing
59%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$1,319
Mortgage P&I
7%
$176
Property Taxes
11%
$271
Home Insurance
0%
$11
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279