Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.9% first-year return on $34,800 initial cash invested.
19.9%
Cash On Cash
15.81%
Cap Rate
2.6
DSCR
$1,774
Rent
$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $1,197 expenses = $577 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
$1,774
Total Expenses
$1,197
Mortgage P&I
23%
$406
Property Taxes
9%
$160
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195