Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.16% first-year return on $32,679 initial cash invested.
28.16%
Cash On Cash
21.22%
Cap Rate
3.14
DSCR
$1,864
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,097 expenses = $767 cash flow
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$1,097
Mortgage P&I
21%
$394
Property Taxes
2%
$44
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205