Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 46.18% first-year return on $31,650 initial cash invested.
46.18%
Cash On Cash
30.74%
Cap Rate
5.05
DSCR
$2,924
Rent
$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $1,706 expenses = $1,218 cash flow
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$1,706
Mortgage P&I
11%
$330
Property Taxes
12%
$358
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322