Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.09% first-year return on $33,120 initial cash invested.
39.09%
Cash On Cash
25.78%
Cap Rate
4.15
DSCR
$2,372
Rent
$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $1,293 expenses = $1,079 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,120
Downpayment
20%
$14,400
Closing costs
1%
$720
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$1,293
Mortgage P&I
16%
$373
Property Taxes
4%
$88
Home Insurance
1%
$25
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261