Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.98% first-year return on $32,385 initial cash invested.
37.98%
Cash On Cash
25.79%
Cap Rate
4.23
DSCR
$2,464
Rent
$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,464 income − $1,439 expenses = $1,025 cash flow
Investment Breakdown
|
Purchase Price
$68,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,385
Downpayment
20%
$13,700
Closing costs
1%
$685
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,464
Total Expenses
$1,439
Mortgage P&I
14%
$348
Property Taxes
8%
$203
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271