Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.87% first-year return on $29,718 initial cash invested.
15.87%
Cash On Cash
15.68%
Cap Rate
2.55
DSCR
$1,245
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,245 income − $852 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$55,800
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,718
Downpayment
20%
$11,160
Closing costs
1%
$558
Rehab
0%
$0
Furnishing
32%
$18,000
Cashflow
Total Income
$1,245
Total Expenses
$852
Mortgage P&I
23%
$286
Property Taxes
8%
$103
Home Insurance
3%
$40
HOA
0%
$0
Property Management
12%
$149
CapEx
4%
$50
Vacancy
3%
$37
Maintenance
4%
$50
Other
11%
$137