Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.1% first-year return on $29,445 initial cash invested.
25.1%
Cash On Cash
21.42%
Cap Rate
3.32
DSCR
$1,590
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$54,500
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,445
Downpayment
20%
$10,900
Closing costs
1%
$545
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,590
Total Expenses
$974
Mortgage P&I
18%
$293
Property Taxes
5%
$87
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175