Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.64% first-year return on $28,500 initial cash invested.
29.64%
Cash On Cash
24.46%
Cap Rate
4.13
DSCR
$1,707
Rent
$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$49,999
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$1,707
Total Expenses
$1,003
Mortgage P&I
14%
$247
Property Taxes
9%
$158
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188