Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.31% first-year return on $31,629 initial cash invested.
36.31%
Cash On Cash
26.2%
Cap Rate
3.91
DSCR
$2,438
Rent
$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $1,481 expenses = $957 cash flow
Investment Breakdown
|
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$1,481
Mortgage P&I
15%
$362
Property Taxes
11%
$266
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268