Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.85% first-year return on $25,455 initial cash invested.
33.85%
Cash On Cash
32.59%
Cap Rate
5.24
DSCR
$1,545
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $827 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$35,500
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,455
Downpayment
20%
$7,100
Closing costs
1%
$355
Rehab
0%
$0
Furnishing
51%
$18,000
Cashflow
Total Income
$1,545
Total Expenses
$827
Mortgage P&I
12%
$184
Property Taxes
4%
$56
Home Insurance
4%
$62
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170