Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.81% first-year return on $32,595 initial cash invested.
25.81%
Cash On Cash
19.41%
Cap Rate
3.23
DSCR
$1,880
Rent
$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,595
Downpayment
20%
$13,900
Closing costs
1%
$695
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$1,880
Total Expenses
$1,179
Mortgage P&I
19%
$348
Property Taxes
8%
$159
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207