Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.27% first-year return on $26,400 initial cash invested.
38.27%
Cash On Cash
33.6%
Cap Rate
5.33
DSCR
$1,700
Rent
$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $858 expenses = $842 cash flow
Investment Breakdown
|
Purchase Price
$40,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,700
Total Expenses
$858
Mortgage P&I
12%
$210
Property Taxes
2%
$26
Home Insurance
1%
$14
HOA
2%
$30
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187