Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.85% first-year return on $34,817 initial cash invested.
26.85%
Cash On Cash
18.93%
Cap Rate
3.13
DSCR
$2,013
Rent
$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $1,234 expenses = $779 cash flow
Investment Breakdown
|
Purchase Price
$80,080
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,817
Downpayment
20%
$16,016
Closing costs
1%
$801
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$2,013
Total Expenses
$1,234
Mortgage P&I
20%
$403
Property Taxes
6%
$118
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$221