Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.06% first-year return on $34,002 initial cash invested.
31.06%
Cash On Cash
21.34%
Cap Rate
3.49
DSCR
$2,169
Rent
$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $1,289 expenses = $880 cash flow
Investment Breakdown
|
Purchase Price
$76,200
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,002
Downpayment
20%
$15,240
Closing costs
1%
$762
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$1,289
Mortgage P&I
18%
$388
Property Taxes
7%
$144
Home Insurance
1%
$19
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239