Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.65% first-year return on $26,295 initial cash invested.
48.65%
Cash On Cash
40.95%
Cap Rate
6.67
DSCR
$1,992
Rent
$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $926 expenses = $1,066 cash flow
Investment Breakdown
|
Purchase Price
$39,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,295
Downpayment
20%
$7,900
Closing costs
1%
$395
Rehab
0%
$0
Furnishing
46%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$926
Mortgage P&I
10%
$202
Property Taxes
2%
$32
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219