Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.69% first-year return on $32,700 initial cash invested.
25.69%
Cash On Cash
19.41%
Cap Rate
3.19
DSCR
$1,920
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$70,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$1,220
Mortgage P&I
18%
$355
Property Taxes
10%
$188
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$211