Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 46.59% first-year return on $27,870 initial cash invested.
46.59%
Cash On Cash
35.67%
Cap Rate
6
DSCR
$2,055
Rent
$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$47,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,870
Downpayment
20%
$9,400
Closing costs
1%
$470
Rehab
0%
$0
Furnishing
38%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$973
Mortgage P&I
11%
$233
Property Taxes
1%
$25
Home Insurance
1%
$16
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226
Projection Charts
Investment Value YoY