Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.86% first-year return on $31,587 initial cash invested.
29.86%
Cash On Cash
22.07%
Cap Rate
3.62
DSCR
$1,876
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,876 income − $1,090 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$64,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,587
Downpayment
20%
$12,940
Closing costs
1%
$647
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,876
Total Expenses
$1,090
Mortgage P&I
18%
$329
Property Taxes
6%
$110
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$225
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$206