Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.26% first-year return on $34,779 initial cash invested.
27.26%
Cash On Cash
19.12%
Cap Rate
3.14
DSCR
$1,928
Rent
$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,928 income − $1,138 expenses = $790 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,928
Total Expenses
$1,138
Mortgage P&I
21%
$406
Property Taxes
3%
$49
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$231
CapEx
4%
$77
Vacancy
3%
$58
Maintenance
4%
$77
Other
11%
$212