Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.22% first-year return on $34,380 initial cash invested.
41.22%
Cash On Cash
25.91%
Cap Rate
4.28
DSCR
$2,738
Rent
$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,380
Downpayment
20%
$15,600
Closing costs
1%
$780
Rehab
0%
$0
Furnishing
23%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$1,557
Mortgage P&I
14%
$393
Property Taxes
7%
$205
Home Insurance
1%
$27
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301