Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 53.92% first-year return on $31,335 initial cash invested.
53.92%
Cash On Cash
35.13%
Cap Rate
5.77
DSCR
$3,231
Rent
$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$63,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,335
Downpayment
20%
$12,700
Closing costs
1%
$635
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$1,823
Mortgage P&I
10%
$322
Property Taxes
12%
$381
Home Insurance
1%
$22
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355