Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.08% first-year return on $33,204 initial cash invested.
25.08%
Cash On Cash
18.81%
Cap Rate
3.08
DSCR
$1,824
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $1,130 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$72,400
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,204
Downpayment
20%
$14,480
Closing costs
1%
$724
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$1,824
Total Expenses
$1,130
Mortgage P&I
20%
$368
Property Taxes
5%
$99
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201