Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 45.11% first-year return on $40,779 initial cash invested.
45.11%
Cash On Cash
31.04%
Cap Rate
5.09
DSCR
$3,210
Rent
$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $1,677 expenses = $1,533 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
30%
$24,000
Cashflow
Total Income
$3,210
Total Expenses
$1,677
Mortgage P&I
13%
$406
Property Taxes
5%
$153
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality