Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.49% first-year return on $33,120 initial cash invested.
29.49%
Cash On Cash
21.03%
Cap Rate
3.45
DSCR
$2,049
Rent
$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $1,235 expenses = $814 cash flow
Investment Breakdown
|
Purchase Price
$72,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,120
Downpayment
20%
$14,400
Closing costs
1%
$720
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$1,235
Mortgage P&I
18%
$366
Property Taxes
7%
$148
Home Insurance
1%
$25
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225