Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 53.87% first-year return on $25,350 initial cash invested.
53.87%
Cash On Cash
48.1%
Cap Rate
7.71
DSCR
$2,068
Rent
$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $930 expenses = $1,138 cash flow
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,350
Downpayment
20%
$7,000
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
51%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$930
Mortgage P&I
9%
$182
Property Taxes
2%
$33
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227