Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 49.52% first-year return on $28,500 initial cash invested.
49.52%
Cash On Cash
37.39%
Cap Rate
5.58
DSCR
$2,568
Rent
$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $1,392 expenses = $1,176 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
36%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$1,392
Mortgage P&I
11%
$279
Property Taxes
9%
$222
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282