Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.78% first-year return on $31,671 initial cash invested.
29.78%
Cash On Cash
22.23%
Cap Rate
3.51
DSCR
$1,905
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $1,119 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$65,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,671
Downpayment
20%
$13,020
Closing costs
1%
$651
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,905
Total Expenses
$1,119
Mortgage P&I
18%
$344
Property Taxes
4%
$78
Home Insurance
3%
$49
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210