Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.53% first-year return on $31,125 initial cash invested.
14.53%
Cash On Cash
14.11%
Cap Rate
2.34
DSCR
$1,092
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$62,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,125
Downpayment
20%
$12,500
Closing costs
1%
$625
Rehab
0%
$0
Furnishing
29%
$18,000
Cashflow
Total Income
$1,092
Total Expenses
$715
Mortgage P&I
29%
$314
Property Taxes
1%
$7
Home Insurance
2%
$22
HOA
0%
$0
Property Management
12%
$131
CapEx
4%
$44
Vacancy
3%
$33
Maintenance
4%
$44
Other
11%
$120