Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.16% first-year return on $33,120 initial cash invested.
36.16%
Cash On Cash
24.95%
Cap Rate
4.06
DSCR
$3,255
Rent
$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $2,257 expenses = $998 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
$3,255
Total Expenses
$2,257
Mortgage P&I
11%
$369
Property Taxes
23%
$756
Home Insurance
1%
$25
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358