Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.77% first-year return on $32,553 initial cash invested.
25.77%
Cash On Cash
19.62%
Cap Rate
3.22
DSCR
$2,038
Rent
$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $1,339 expenses = $699 cash flow
Investment Breakdown
|
Purchase Price
$69,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,553
Downpayment
20%
$13,860
Closing costs
1%
$693
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,038
Total Expenses
$1,339
Mortgage P&I
17%
$352
Property Taxes
7%
$144
Home Insurance
7%
$149
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224