Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.58% first-year return on $32,910 initial cash invested.
38.58%
Cash On Cash
26.23%
Cap Rate
3.92
DSCR
$2,446
Rent
$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $1,388 expenses = $1,058 cash flow
Investment Breakdown
|
Purchase Price
$71,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,910
Downpayment
20%
$14,200
Closing costs
1%
$710
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$1,388
Mortgage P&I
16%
$396
Property Taxes
6%
$135
Home Insurance
1%
$25
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269