Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.16% first-year return on $31,062 initial cash invested.
18.16%
Cash On Cash
16.32%
Cap Rate
2.68
DSCR
$1,497
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,027 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$62,200
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,062
Downpayment
20%
$12,440
Closing costs
1%
$622
Rehab
0%
$0
Furnishing
29%
$18,000
Cashflow
Total Income
$1,497
Total Expenses
$1,027
Mortgage P&I
21%
$316
Property Taxes
11%
$163
Home Insurance
3%
$38
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165