Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 45.19% first-year return on $31,629 initial cash invested.
45.19%
Cash On Cash
30.14%
Cap Rate
4.79
DSCR
$2,484
Rent
$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $1,293 expenses = $1,191 cash flow
Investment Breakdown
|
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$1,293
Mortgage P&I
14%
$340
Property Taxes
3%
$86
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$273