Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.51% first-year return on $35,094 initial cash invested.
25.51%
Cash On Cash
18.15%
Cap Rate
3.05
DSCR
$2,044
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,400
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,094
Downpayment
20%
$16,280
Closing costs
1%
$814
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$1,298
Mortgage P&I
20%
$403
Property Taxes
8%
$170
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225