Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.69% first-year return on $34,800 initial cash invested.
35.69%
Cash On Cash
22.96%
Cap Rate
3.77
DSCR
$2,252
Rent
$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $1,217 expenses = $1,035 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
$2,252
Total Expenses
$1,217
Mortgage P&I
18%
$406
Property Taxes
1%
$17
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248