Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.57% first-year return on $31,209 initial cash invested.
31.57%
Cash On Cash
24.06%
Cap Rate
3.57
DSCR
$2,175
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $1,354 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$62,900
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,209
Downpayment
20%
$12,580
Closing costs
1%
$629
Rehab
0%
$0
Furnishing
29%
$18,000
Cashflow
Total Income
$2,175
Total Expenses
$1,354
Mortgage P&I
16%
$353
Property Taxes
9%
$196
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$261
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239