Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 47.43% first-year return on $23,733 initial cash invested.
47.43%
Cash On Cash
51.34%
Cap Rate
7.58
DSCR
$1,890
Rent
$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,890 income − $952 expenses = $938 cash flow
Investment Breakdown
|
Purchase Price
$27,300
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,733
Downpayment
20%
$5,460
Closing costs
1%
$273
Rehab
0%
$0
Furnishing
66%
$18,000
Cashflow
Total Income
$1,890
Total Expenses
$952
Mortgage P&I
8%
$154
Property Taxes
7%
$135
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208