Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.47% first-year return on $34,779 initial cash invested.
37.47%
Cash On Cash
24.08%
Cap Rate
3.8
DSCR
$2,384
Rent
$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $1,298 expenses = $1,086 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$1,298
Mortgage P&I
18%
$422
Property Taxes
2%
$38
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$286
CapEx
4%
$95
Vacancy
3%
$72
Maintenance
4%
$95
Other
11%
$262