Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.21% first-year return on $34,800 initial cash invested.
22.21%
Cash On Cash
16.78%
Cap Rate
2.76
DSCR
$1,722
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,722 income − $1,078 expenses = $644 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,722
Total Expenses
$1,078
Mortgage P&I
24%
$406
Property Taxes
3%
$58
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189