Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.85% first-year return on $35,850 initial cash invested.
36.85%
Cash On Cash
23.28%
Cap Rate
3.66
DSCR
$2,456
Rent
$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $1,355 expenses = $1,101 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$1,355
Mortgage P&I
18%
$450
Property Taxes
2%
$40
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270