Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.09% first-year return on $29,340 initial cash invested.
26.09%
Cash On Cash
21.84%
Cap Rate
3.59
DSCR
$1,786
Rent
$638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,786 income − $1,148 expenses = $638 cash flow
Investment Breakdown
|
Purchase Price
$54,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,340
Downpayment
20%
$10,800
Closing costs
1%
$540
Rehab
0%
$0
Furnishing
33%
$18,000
Cashflow
Total Income
$1,786
Total Expenses
$1,148
Mortgage P&I
15%
$274
Property Taxes
14%
$249
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196