Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38% first-year return on $25,140 initial cash invested.
38%
Cash On Cash
36.46%
Cap Rate
5.97
DSCR
$1,606
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$34,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,140
Downpayment
20%
$6,800
Closing costs
1%
$340
Rehab
0%
$0
Furnishing
53%
$18,000
Cashflow
Total Income
$1,606
Total Expenses
$810
Mortgage P&I
11%
$173
Property Taxes
5%
$79
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177