Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.74% first-year return on $38,055 initial cash invested.
22.74%
Cash On Cash
16.64%
Cap Rate
2.54
DSCR
$2,054
Rent
$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $1,333 expenses = $721 cash flow
Investment Breakdown
|
Purchase Price
$95,500
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,055
Downpayment
20%
$19,100
Closing costs
1%
$955
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$1,333
Mortgage P&I
25%
$521
Property Taxes
3%
$53
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226