Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.83% first-year return on $34,800 initial cash invested.
34.83%
Cash On Cash
22.44%
Cap Rate
3.83
DSCR
$2,372
Rent
$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.2%
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
$2,372
Total Expenses
$1,362
Mortgage P&I
16%
$391
Property Taxes
6%
$136
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261