Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 46% first-year return on $34,590 initial cash invested.
46%
Cash On Cash
28.63%
Cap Rate
4.26
DSCR
$2,898
Rent
$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $1,572 expenses = $1,326 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$1,572
Mortgage P&I
15%
$443
Property Taxes
4%
$115
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319