Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.79% first-year return on $34,590 initial cash invested.
39.79%
Cash On Cash
25.23%
Cap Rate
3.99
DSCR
$2,448
Rent
$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $1,301 expenses = $1,147 cash flow
Investment Breakdown
|
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$1,301
Mortgage P&I
17%
$416
Property Taxes
1%
$25
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269