Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.22% first-year return on $38,265 initial cash invested.
18.22%
Cash On Cash
14.19%
Cap Rate
2.33
DSCR
$1,776
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,195 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$96,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,265
Downpayment
20%
$19,300
Closing costs
1%
$965
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$1,195
Mortgage P&I
28%
$489
Property Taxes
4%
$69
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195