Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.16% first-year return on $35,157 initial cash invested.
31.16%
Cash On Cash
20.89%
Cap Rate
3.46
DSCR
$2,444
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $1,531 expenses = $913 cash flow
Investment Breakdown
|
Purchase Price
$81,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,157
Downpayment
20%
$16,340
Closing costs
1%
$817
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$1,531
Mortgage P&I
17%
$411
Property Taxes
8%
$196
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269