Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.27% first-year return on $34,485 initial cash invested.
14.27%
Cash On Cash
13.24%
Cap Rate
2.19
DSCR
$1,500
Rent
$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,485
Downpayment
20%
$15,700
Closing costs
1%
$785
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,500
Total Expenses
$1,090
Mortgage P&I
26%
$396
Property Taxes
10%
$156
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165