Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.86% first-year return on $34,758 initial cash invested.
29.86%
Cash On Cash
20.38%
Cap Rate
3.35
DSCR
$2,121
Rent
$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $1,256 expenses = $865 cash flow
Investment Breakdown
|
Purchase Price
$79,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,758
Downpayment
20%
$15,960
Closing costs
1%
$798
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,121
Total Expenses
$1,256
Mortgage P&I
19%
$405
Property Taxes
6%
$117
Home Insurance
1%
$12
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233