Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.96% first-year return on $33,519 initial cash invested.
25.96%
Cash On Cash
19.42%
Cap Rate
3.05
DSCR
$1,986
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,261 expenses = $725 cash flow
Investment Breakdown
|
Purchase Price
$73,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,519
Downpayment
20%
$14,780
Closing costs
1%
$739
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,261
Mortgage P&I
20%
$392
Property Taxes
8%
$149
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218