Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.44% first-year return on $32,490 initial cash invested.
40.44%
Cash On Cash
27.08%
Cap Rate
4.3
DSCR
$2,490
Rent
$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $1,395 expenses = $1,095 cash flow
Investment Breakdown
|
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,490
Total Expenses
$1,395
Mortgage P&I
15%
$362
Property Taxes
6%
$161
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274