Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.59% first-year return on $34,611 initial cash invested.
31.59%
Cash On Cash
21.36%
Cap Rate
3.5
DSCR
$2,379
Rent
$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,379 income − $1,468 expenses = $911 cash flow
Investment Breakdown
|
Purchase Price
$79,100
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,611
Downpayment
20%
$15,820
Closing costs
1%
$791
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,379
Total Expenses
$1,468
Mortgage P&I
17%
$402
Property Taxes
10%
$226
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262