Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.01% first-year return on $34,779 initial cash invested.
15.01%
Cash On Cash
13.64%
Cap Rate
2.24
DSCR
$1,677
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,242 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$79,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,677
Total Expenses
$1,242
Mortgage P&I
24%
$406
Property Taxes
14%
$239
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184