Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 43.16% first-year return on $37,425 initial cash invested.
43.16%
Cash On Cash
25.14%
Cap Rate
4.09
DSCR
$2,949
Rent
$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $1,603 expenses = $1,346 cash flow
Investment Breakdown
|
Purchase Price
$92,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,425
Downpayment
20%
$18,500
Closing costs
1%
$925
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$1,603
Mortgage P&I
16%
$474
Property Taxes
3%
$95
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324