Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.65% first-year return on $32,280 initial cash invested.
44.65%
Cash On Cash
28.99%
Cap Rate
4.76
DSCR
$2,433
Rent
$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $1,232 expenses = $1,201 cash flow
Investment Breakdown
|
Purchase Price
$68,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,280
Downpayment
20%
$13,600
Closing costs
1%
$680
Rehab
0%
$0
Furnishing
26%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$1,232
Mortgage P&I
14%
$345
Property Taxes
1%
$36
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268