Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.39% first-year return on $31,755 initial cash invested.
23.39%
Cash On Cash
19.35%
Cap Rate
2.89
DSCR
$1,764
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $1,145 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$65,500
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,755
Downpayment
20%
$13,100
Closing costs
1%
$655
Rehab
0%
$0
Furnishing
27%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$1,145
Mortgage P&I
21%
$366
Property Taxes
9%
$150
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194