Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.68% first-year return on $32,175 initial cash invested.
22.68%
Cash On Cash
18.45%
Cap Rate
2.85
DSCR
$1,656
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,656 income − $1,048 expenses = $608 cash flow
Investment Breakdown
|
Purchase Price
$67,500
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,175
Downpayment
20%
$13,500
Closing costs
1%
$675
Rehab
0%
$0
Furnishing
27%
$18,000
Cashflow
Total Income
$1,656
Total Expenses
$1,048
Mortgage P&I
22%
$364
Property Taxes
4%
$67
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$199
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182