Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 32.65% first-year return on $34,590 initial cash invested.
32.65%
Cash On Cash
21.74%
Cap Rate
3.57
DSCR
$2,217
Rent
$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $1,276 expenses = $941 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$1,276
Mortgage P&I
18%
$401
Property Taxes
4%
$92
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244