Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 81.09% first-year return on $24,552 initial cash invested.
81.09%
Cash On Cash
74.19%
Cap Rate
12.45
DSCR
$2,872
Rent
$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$31,200
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,552
Downpayment
20%
$6,240
Closing costs
1%
$312
Rehab
0%
$0
Furnishing
58%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$1,213
Mortgage P&I
5%
$155
Property Taxes
2%
$55
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316