Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.46% first-year return on $31,650 initial cash invested.
37.46%
Cash On Cash
25.85%
Cap Rate
4.35
DSCR
$2,240
Rent
$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$1,252
Mortgage P&I
14%
$322
Property Taxes
6%
$145
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246