Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.76% first-year return on $35,640 initial cash invested.
35.76%
Cash On Cash
23.4%
Cap Rate
3.46
DSCR
$2,558
Rent
$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $1,496 expenses = $1,062 cash flow
Investment Breakdown
|
Purchase Price
$84,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,640
Downpayment
20%
$16,800
Closing costs
1%
$840
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$1,496
Mortgage P&I
19%
$474
Property Taxes
5%
$124
Home Insurance
1%
$29
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281