Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.16% first-year return on $32,658 initial cash invested.
17.16%
Cash On Cash
15.71%
Cap Rate
2.37
DSCR
$1,544
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $1,077 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$69,800
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,658
Downpayment
20%
$13,960
Closing costs
1%
$698
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$1,544
Total Expenses
$1,077
Mortgage P&I
25%
$385
Property Taxes
4%
$57
Home Insurance
7%
$110
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170