Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.78% first-year return on $34,779 initial cash invested.
28.78%
Cash On Cash
20.23%
Cap Rate
3.12
DSCR
$2,030
Rent
$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $1,196 expenses = $834 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,779
Downpayment
20%
$15,980
Closing costs
1%
$799
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$1,196
Mortgage P&I
21%
$432
Property Taxes
2%
$46
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$223