Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.32% first-year return on $32,700 initial cash invested.
41.32%
Cash On Cash
27%
Cap Rate
4.44
DSCR
$2,362
Rent
$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $1,236 expenses = $1,126 cash flow
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
$2,362
Total Expenses
$1,236
Mortgage P&I
15%
$355
Property Taxes
2%
$55
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260