Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.88% first-year return on $34,779 initial cash invested.
27.88%
Cash On Cash
20.23%
Cap Rate
2.97
DSCR
$2,116
Rent
$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $1,308 expenses = $808 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
7.7%
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
$2,116
Total Expenses
$1,308
Mortgage P&I
21%
$454
Property Taxes
5%
$106
Home Insurance
1%
$28
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233