Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.72% first-year return on $34,800 initial cash invested.
25.72%
Cash On Cash
18.56%
Cap Rate
2.97
DSCR
$1,882
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $1,136 expenses = $746 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,882
Total Expenses
$1,136
Mortgage P&I
22%
$416
Property Taxes
3%
$53
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207