Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 55.58% first-year return on $31,650 initial cash invested.
55.58%
Cash On Cash
35.5%
Cap Rate
5.59
DSCR
$2,836
Rent
$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $1,370 expenses = $1,466 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$1,370
Mortgage P&I
12%
$344
Property Taxes
1%
$40
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312