Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.77% first-year return on $31,692 initial cash invested.
36.77%
Cash On Cash
25.97%
Cap Rate
3.95
DSCR
$2,084
Rent
$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $1,113 expenses = $971 cash flow
Investment Breakdown
|
Purchase Price
$65,200
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,692
Downpayment
20%
$13,040
Closing costs
1%
$652
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$1,113
Mortgage P&I
17%
$357
Property Taxes
1%
$15
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229