Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 55.2% first-year return on $28,479 initial cash invested.
55.2%
Cash On Cash
40.26%
Cap Rate
6.62
DSCR
$2,772
Rent
$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$1,462
Mortgage P&I
9%
$253
Property Taxes
9%
$248
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305