Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.53% first-year return on $34,779 initial cash invested.
25.53%
Cash On Cash
18.38%
Cap Rate
2.99
DSCR
$1,845
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $1,105 expenses = $740 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,845
Total Expenses
$1,105
Mortgage P&I
22%
$410
Property Taxes
2%
$40
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$221
CapEx
4%
$74
Vacancy
3%
$55
Maintenance
4%
$74
Other
11%
$203