Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.29% first-year return on $34,338 initial cash invested.
27.29%
Cash On Cash
19.63%
Cap Rate
3.11
DSCR
$2,068
Rent
$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $1,287 expenses = $781 cash flow
Investment Breakdown
|
Purchase Price
$77,800
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,338
Downpayment
20%
$15,560
Closing costs
1%
$778
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,068
Total Expenses
$1,287
Mortgage P&I
20%
$409
Property Taxes
7%
$148
Home Insurance
1%
$27
HOA
0%
$0
Property Management
12%
$248
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$227