Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.97% first-year return on $25,350 initial cash invested.
36.97%
Cash On Cash
34.97%
Cap Rate
5.7
DSCR
$1,488
Rent
$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,488 income − $707 expenses = $781 cash flow
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
51%
$18,000
Cashflow
Total Income
$1,488
Total Expenses
$707
Mortgage P&I
12%
$179
Property Taxes
1%
$8
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$179
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$164