Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.93% first-year return on $31,650 initial cash invested.
33.93%
Cash On Cash
24.04%
Cap Rate
3.95
DSCR
$1,932
Rent
$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,037 expenses = $895 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,932
Total Expenses
$1,037
Mortgage P&I
17%
$330
Property Taxes
1%
$27
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$232
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$213