Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.98% first-year return on $34,027 initial cash invested.
40.98%
Cash On Cash
26.08%
Cap Rate
4.25
DSCR
$2,667
Rent
$1,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $1,505 expenses = $1,162 cash flow
Investment Breakdown
|
Purchase Price
$76,320
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,027
Downpayment
20%
$15,264
Closing costs
1%
$763
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$1,505
Mortgage P&I
15%
$390
Property Taxes
7%
$181
Home Insurance
1%
$27
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293