Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.28% first-year return on $34,798 initial cash invested.
34.28%
Cash On Cash
23.15%
Cap Rate
3.38
DSCR
$2,336
Rent
$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $1,342 expenses = $994 cash flow
Investment Breakdown
|
Purchase Price
$79,990
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,798
Downpayment
20%
$15,998
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$1,342
Mortgage P&I
20%
$456
Property Taxes
3%
$65
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257