Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.7% first-year return on $33,687 initial cash invested.
32.7%
Cash On Cash
22.44%
Cap Rate
3.55
DSCR
$2,148
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $1,230 expenses = $918 cash flow
Investment Breakdown
|
Purchase Price
$74,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,687
Downpayment
20%
$14,940
Closing costs
1%
$747
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,148
Total Expenses
$1,230
Mortgage P&I
18%
$393
Property Taxes
4%
$78
Home Insurance
1%
$29
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236