Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.82% first-year return on $31,650 initial cash invested.
25.82%
Cash On Cash
19.85%
Cap Rate
3.27
DSCR
$1,624
Rent
$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,624
Total Expenses
$943
Mortgage P&I
20%
$329
Property Taxes
2%
$38
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179