Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.47% first-year return on $29,256 initial cash invested.
20.47%
Cash On Cash
18.56%
Cap Rate
3.05
DSCR
$1,440
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$53,600
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,256
Downpayment
20%
$10,720
Closing costs
1%
$536
Rehab
0%
$0
Furnishing
34%
$18,000
Cashflow
Total Income
$1,440
Total Expenses
$941
Mortgage P&I
19%
$272
Property Taxes
11%
$158
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$173
CapEx
4%
$58
Vacancy
3%
$43
Maintenance
4%
$58
Other
11%
$158