Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 67.3% first-year return on $23,250 initial cash invested.
67.3%
Cash On Cash
73.15%
Cap Rate
11.72
DSCR
$2,256
Rent
$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $952 expenses = $1,304 cash flow
Investment Breakdown
|
Purchase Price
$25,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,250
Downpayment
20%
$5,000
Closing costs
1%
$250
Rehab
0%
$0
Furnishing
72%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$952
Mortgage P&I
6%
$130
Property Taxes
2%
$46
Home Insurance
0%
$9
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248