Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.4% first-year return on $31,188 initial cash invested.
29.4%
Cash On Cash
22.3%
Cap Rate
3.57
DSCR
$1,894
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $1,130 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$62,800
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,188
Downpayment
20%
$12,560
Closing costs
1%
$628
Rehab
0%
$0
Furnishing
29%
$18,000
Cashflow
Total Income
$1,894
Total Expenses
$1,130
Mortgage P&I
17%
$327
Property Taxes
4%
$72
Home Insurance
5%
$87
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208