Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.82% first-year return on $31,650 initial cash invested.
44.82%
Cash On Cash
30.09%
Cap Rate
4.66
DSCR
$2,457
Rent
$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $1,275 expenses = $1,182 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$1,275
Mortgage P&I
14%
$350
Property Taxes
3%
$67
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270