Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.37% first-year return on $35,913 initial cash invested.
27.37%
Cash On Cash
18.84%
Cap Rate
3.09
DSCR
$2,187
Rent
$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,187 income − $1,368 expenses = $819 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,187
Total Expenses
$1,368
Mortgage P&I
20%
$433
Property Taxes
7%
$152
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$241