Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.67% first-year return on $33,435 initial cash invested.
42.67%
Cash On Cash
27.36%
Cap Rate
4.59
DSCR
$3,044
Rent
$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $1,855 expenses = $1,189 cash flow
Investment Breakdown
|
Purchase Price
$73,500
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,435
Downpayment
20%
$14,700
Closing costs
1%
$735
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$1,855
Mortgage P&I
12%
$365
Property Taxes
11%
$326
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335