Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.62% first-year return on $33,729 initial cash invested.
15.62%
Cash On Cash
14.52%
Cap Rate
2.24
DSCR
$1,580
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,141 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$1,141
Mortgage P&I
26%
$404
Property Taxes
8%
$120
Home Insurance
5%
$80
HOA
0%
$0
Property Management
12%
$190
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174