Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.48% first-year return on $32,973 initial cash invested.
14.48%
Cash On Cash
13.77%
Cap Rate
2.26
DSCR
$1,462
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,462 income − $1,064 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$71,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,973
Downpayment
20%
$14,260
Closing costs
1%
$713
Rehab
0%
$0
Furnishing
25%
$18,000
Cashflow
Total Income
$1,462
Total Expenses
$1,064
Mortgage P&I
25%
$362
Property Taxes
13%
$192
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$175
CapEx
4%
$58
Vacancy
3%
$44
Maintenance
4%
$58
Other
11%
$161