Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.43% first-year return on $31,125 initial cash invested.
20.43%
Cash On Cash
17.59%
Cap Rate
2.78
DSCR
$1,412
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,412 income − $882 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$62,500
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,125
Downpayment
20%
$12,500
Closing costs
1%
$625
Rehab
0%
$0
Furnishing
29%
$18,000
Cashflow
Total Income
$1,412
Total Expenses
$882
Mortgage P&I
23%
$330
Property Taxes
4%
$52
Home Insurance
2%
$22
HOA
0%
$0
Property Management
12%
$169
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$155