Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.42% first-year return on $34,338 initial cash invested.
26.42%
Cash On Cash
19.34%
Cap Rate
3.01
DSCR
$2,038
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $1,282 expenses = $756 cash flow
Investment Breakdown
|
Purchase Price
$77,800
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,338
Downpayment
20%
$15,560
Closing costs
1%
$778
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,038
Total Expenses
$1,282
Mortgage P&I
20%
$416
Property Taxes
7%
$146
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224