Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.37% first-year return on $35,010 initial cash invested.
18.37%
Cash On Cash
15.08%
Cap Rate
2.48
DSCR
$1,782
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,782 income − $1,246 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$81,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,010
Downpayment
20%
$16,200
Closing costs
1%
$810
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$1,782
Total Expenses
$1,246
Mortgage P&I
23%
$411
Property Taxes
11%
$202
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$196