Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $34,800 initial cash invested.
11.86%
Cash On Cash
12.22%
Cap Rate
1.94
DSCR
$1,281
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,281 income − $937 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,281
Total Expenses
$937
Mortgage P&I
33%
$420
Property Taxes
4%
$54
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$154
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$141