Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.74% first-year return on $33,729 initial cash invested.
30.74%
Cash On Cash
21.24%
Cap Rate
3.47
DSCR
$1,990
Rent
$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $1,126 expenses = $864 cash flow
Investment Breakdown
|
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,729
Downpayment
20%
$14,980
Closing costs
1%
$749
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,990
Total Expenses
$1,126
Mortgage P&I
19%
$382
Property Taxes
2%
$40
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$239
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$219