Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.79% first-year return on $35,136 initial cash invested.
28.79%
Cash On Cash
20.03%
Cap Rate
3.12
DSCR
$2,082
Rent
$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $1,239 expenses = $843 cash flow
Investment Breakdown
|
Purchase Price
$81,600
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,136
Downpayment
20%
$16,320
Closing costs
1%
$816
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$1,239
Mortgage P&I
21%
$436
Property Taxes
3%
$63
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229