Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.68% first-year return on $37,950 initial cash invested.
25.68%
Cash On Cash
17.73%
Cap Rate
2.79
DSCR
$2,220
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $1,408 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$1,408
Mortgage P&I
23%
$503
Property Taxes
5%
$117
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244