Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.89% first-year return on $35,136 initial cash invested.
36.89%
Cash On Cash
23.93%
Cap Rate
3.67
DSCR
$2,602
Rent
$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $1,522 expenses = $1,080 cash flow
Investment Breakdown
|
Purchase Price
$81,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,136
Downpayment
20%
$16,320
Closing costs
1%
$816
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$2,602
Total Expenses
$1,522
Mortgage P&I
17%
$443
Property Taxes
6%
$150
Home Insurance
2%
$45
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286