Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 61.37% first-year return on $30,600 initial cash invested.
61.37%
Cash On Cash
39.78%
Cap Rate
6.52
DSCR
$2,967
Rent
$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $1,402 expenses = $1,565 cash flow
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
30%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$1,402
Mortgage P&I
10%
$305
Property Taxes
2%
$67
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326