Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 96.9% first-year return on $34,884 initial cash invested.
96.9%
Cash On Cash
51.3%
Cap Rate
8.18
DSCR
$5,002
Rent
$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,002 income − $2,185 expenses = $2,817 cash flow
Investment Breakdown
|
Purchase Price
$80,400
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,884
Downpayment
20%
$16,080
Closing costs
1%
$804
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$5,002
Total Expenses
$2,185
Mortgage P&I
8%
$420
Property Taxes
1%
$37
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550