Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.38% first-year return on $34,800 initial cash invested.
20.38%
Cash On Cash
15.87%
Cap Rate
2.64
DSCR
$1,671
Rent
$591
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
$1,671
Total Expenses
$1,080
Mortgage P&I
24%
$400
Property Taxes
5%
$83
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184