Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.55% first-year return on $34,800 initial cash invested.
24.55%
Cash On Cash
17.85%
Cap Rate
2.96
DSCR
$1,893
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.4%
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
$1,893
Total Expenses
$1,181
Mortgage P&I
21%
$402
Property Taxes
6%
$107
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208