Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.32% first-year return on $28,500 initial cash invested.
30.32%
Cash On Cash
25.73%
Cap Rate
3.79
DSCR
$1,719
Rent
$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,719 income − $999 expenses = $720 cash flow
Investment Breakdown
|
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
7.6%
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
$1,719
Total Expenses
$999
Mortgage P&I
16%
$283
Property Taxes
7%
$113
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189