Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.33% first-year return on $31,860 initial cash invested.
35.33%
Cash On Cash
24.62%
Cap Rate
4.12
DSCR
$2,164
Rent
$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $1,226 expenses = $938 cash flow
Investment Breakdown
|
Purchase Price
$66,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,860
Downpayment
20%
$13,200
Closing costs
1%
$660
Rehab
0%
$0
Furnishing
27%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$1,226
Mortgage P&I
15%
$329
Property Taxes
6%
$137
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238