Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.96% first-year return on $31,839 initial cash invested.
31.96%
Cash On Cash
22.98%
Cap Rate
3.77
DSCR
$1,972
Rent
$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$65,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,839
Downpayment
20%
$13,180
Closing costs
1%
$659
Rehab
0%
$0
Furnishing
27%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$1,124
Mortgage P&I
17%
$335
Property Taxes
5%
$95
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217