Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.8% first-year return on $34,590 initial cash invested.
40.8%
Cash On Cash
25.43%
Cap Rate
4.17
DSCR
$2,436
Rent
$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $1,260 expenses = $1,176 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$1,260
Mortgage P&I
16%
$401
Property Taxes
0%
$4
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268