Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 53.83% first-year return on $32,233 initial cash invested.
53.83%
Cash On Cash
33.94%
Cap Rate
5.57
DSCR
$3,164
Rent
$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $1,718 expenses = $1,446 cash flow
Investment Breakdown
|
Purchase Price
$67,777
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,233
Downpayment
20%
$13,555
Closing costs
1%
$678
Rehab
0%
$0
Furnishing
27%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$1,718
Mortgage P&I
11%
$344
Property Taxes
9%
$273
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348