Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.03% first-year return on $34,947 initial cash invested.
10.03%
Cash On Cash
11.99%
Cap Rate
1.77
DSCR
$1,466
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,174 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$80,700
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,947
Downpayment
20%
$16,140
Closing costs
1%
$807
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$1,466
Total Expenses
$1,174
Mortgage P&I
31%
$455
Property Taxes
11%
$166
Home Insurance
4%
$54
HOA
0%
$0
Property Management
12%
$176
CapEx
4%
$59
Vacancy
3%
$44
Maintenance
4%
$59
Other
11%
$161