Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.58% first-year return on $34,401 initial cash invested.
23.58%
Cash On Cash
17.88%
Cap Rate
2.83
DSCR
$1,888
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,401
Downpayment
20%
$15,620
Closing costs
1%
$781
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$1,888
Total Expenses
$1,212
Mortgage P&I
22%
$412
Property Taxes
5%
$90
Home Insurance
4%
$66
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208