Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.79% first-year return on $31,650 initial cash invested.
27.79%
Cash On Cash
21.14%
Cap Rate
3.38
DSCR
$1,836
Rent
$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $1,103 expenses = $733 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$1,103
Mortgage P&I
18%
$339
Property Taxes
6%
$118
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202