Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.23% first-year return on $31,482 initial cash invested.
21.23%
Cash On Cash
17.91%
Cap Rate
2.82
DSCR
$1,530
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $973 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$64,200
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,482
Downpayment
20%
$12,840
Closing costs
1%
$642
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,530
Total Expenses
$973
Mortgage P&I
22%
$340
Property Taxes
6%
$89
Home Insurance
2%
$24
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168