Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.41% first-year return on $33,120 initial cash invested.
13.41%
Cash On Cash
13.25%
Cap Rate
2.15
DSCR
$1,400
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,030 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,120
Downpayment
20%
$14,400
Closing costs
1%
$720
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$1,400
Total Expenses
$1,030
Mortgage P&I
26%
$369
Property Taxes
11%
$160
Home Insurance
2%
$25
HOA
0%
$0
Property Management
12%
$168
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$154