Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.85% first-year return on $26,379 initial cash invested.
34.85%
Cash On Cash
30.92%
Cap Rate
5.11
DSCR
$1,522
Rent
$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $756 expenses = $766 cash flow
Investment Breakdown
|
Purchase Price
$39,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,379
Downpayment
20%
$7,980
Closing costs
1%
$399
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$1,522
Total Expenses
$756
Mortgage P&I
13%
$201
Property Taxes
2%
$23
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$167