Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.35% first-year return on $18,720 initial cash invested.
41.35%
Cash On Cash
32.17%
Cap Rate
5.3
DSCR
$1,275
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$32,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,720
Downpayment
20%
$6,400
Closing costs
1%
$320
Rehab
0%
$0
Furnishing
38%
$12,000
Cashflow
Total Income
$1,275
Total Expenses
$630
Mortgage P&I
13%
$162
Property Taxes
2%
$24
Home Insurance
1%
$11
HOA
0%
$0
Property Management
12%
$153
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$140
Projection Charts
Investment Value YoY