Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.75% first-year return on $29,550 initial cash invested.
41.75%
Cash On Cash
30.46%
Cap Rate
5
DSCR
$2,220
Rent
$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $1,192 expenses = $1,028 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,192
Mortgage P&I
13%
$279
Property Taxes
6%
$139
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244