Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.26% first-year return on $37,320 initial cash invested.
20.26%
Cash On Cash
15.12%
Cap Rate
2.54
DSCR
$1,790
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,160 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,790
Total Expenses
$1,160
Mortgage P&I
26%
$457
Property Taxes
3%
$61
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197