Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.8% first-year return on $33,309 initial cash invested.
17.8%
Cash On Cash
16%
Cap Rate
2.35
DSCR
$1,616
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $1,122 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$72,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,309
Downpayment
20%
$14,580
Closing costs
1%
$729
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$1,616
Total Expenses
$1,122
Mortgage P&I
26%
$413
Property Taxes
8%
$133
Home Insurance
2%
$26
HOA
0%
$0
Property Management
12%
$194
CapEx
4%
$65
Vacancy
3%
$48
Maintenance
4%
$65
Other
11%
$178