Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.65% first-year return on $34,716 initial cash invested.
27.65%
Cash On Cash
19.28%
Cap Rate
3.21
DSCR
$2,016
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,716
Downpayment
20%
$15,920
Closing costs
1%
$796
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$1,216
Mortgage P&I
20%
$398
Property Taxes
5%
$104
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222