Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.48% first-year return on $30,180 initial cash invested.
19.48%
Cash On Cash
17.42%
Cap Rate
2.85
DSCR
$1,437
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,437 income − $947 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,437
Total Expenses
$947
Mortgage P&I
21%
$295
Property Taxes
9%
$134
Home Insurance
2%
$31
HOA
0%
$0
Property Management
12%
$172
CapEx
4%
$57
Vacancy
3%
$43
Maintenance
4%
$57
Other
11%
$158