Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.38% first-year return on $34,800 initial cash invested.
16.38%
Cash On Cash
14.24%
Cap Rate
2.29
DSCR
$1,502
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,027 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.7%
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
$1,502
Total Expenses
$1,027
Mortgage P&I
28%
$414
Property Taxes
3%
$38
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$180
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$165