Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 60.88% first-year return on $25,350 initial cash invested.
60.88%
Cash On Cash
53.31%
Cap Rate
8.74
DSCR
$2,271
Rent
$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $985 expenses = $1,286 cash flow
Investment Breakdown
|
Purchase Price
$35,000
Downpayment
20.0%
Interest Rate
6.6%
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
$2,271
Total Expenses
$985
Mortgage P&I
8%
$178
Property Taxes
1%
$22
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250