Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 46.95% first-year return on $26,400 initial cash invested.
46.95%
Cash On Cash
39.87%
Cap Rate
6.55
DSCR
$2,322
Rent
$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,400
Downpayment
20%
$8,000
Closing costs
1%
$400
Rehab
0%
$0
Furnishing
45%
$18,000
Cashflow
Total Income
$2,322
Total Expenses
$1,289
Mortgage P&I
9%
$203
Property Taxes
12%
$282
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255