Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.21% first-year return on $34,800 initial cash invested.
31.21%
Cash On Cash
21%
Cap Rate
3.45
DSCR
$2,234
Rent
$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $1,329 expenses = $905 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,234
Total Expenses
$1,329
Mortgage P&I
18%
$406
Property Taxes
6%
$136
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246