Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.14% first-year return on $34,800 initial cash invested.
28.14%
Cash On Cash
19.66%
Cap Rate
3.14
DSCR
$1,938
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,938 income − $1,122 expenses = $816 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
$1,938
Total Expenses
$1,122
Mortgage P&I
22%
$417
Property Taxes
1%
$17
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213