Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.91% first-year return on $33,477 initial cash invested.
32.91%
Cash On Cash
22.75%
Cap Rate
3.54
DSCR
$2,090
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,172 expenses = $918 cash flow
Investment Breakdown
|
Purchase Price
$73,700
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,477
Downpayment
20%
$14,740
Closing costs
1%
$737
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$1,172
Mortgage P&I
19%
$395
Property Taxes
1%
$16
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230