Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 59.38% first-year return on $32,679 initial cash invested.
59.38%
Cash On Cash
36%
Cap Rate
6.01
DSCR
$3,276
Rent
$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.4%
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
$3,276
Total Expenses
$1,659
Mortgage P&I
11%
$349
Property Taxes
5%
$173
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360