Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.13% first-year return on $27,051 initial cash invested.
35.13%
Cash On Cash
30.54%
Cap Rate
4.63
DSCR
$1,698
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $906 expenses = $792 cash flow
Investment Breakdown
|
Purchase Price
$43,100
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,051
Downpayment
20%
$8,620
Closing costs
1%
$431
Rehab
0%
$0
Furnishing
42%
$18,000
Cashflow
Total Income
$1,698
Total Expenses
$906
Mortgage P&I
14%
$237
Property Taxes
2%
$30
Home Insurance
4%
$61
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187