Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.76% first-year return on $34,800 initial cash invested.
34.76%
Cash On Cash
22.8%
Cap Rate
3.59
DSCR
$2,223
Rent
$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $1,215 expenses = $1,008 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.9%
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
$2,223
Total Expenses
$1,215
Mortgage P&I
19%
$423
Property Taxes
0%
$7
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245