Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.63% first-year return on $29,550 initial cash invested.
28.63%
Cash On Cash
23.69%
Cap Rate
3.56
DSCR
$1,896
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $1,191 expenses = $705 cash flow
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
7.4%
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
$1,896
Total Expenses
$1,191
Mortgage P&I
16%
$305
Property Taxes
12%
$221
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209