Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.78% first-year return on $34,779 initial cash invested.
27.78%
Cash On Cash
19.7%
Cap Rate
3.14
DSCR
$2,228
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $1,423 expenses = $805 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$1,423
Mortgage P&I
19%
$418
Property Taxes
10%
$220
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245