Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.09% first-year return on $35,848 initial cash invested.
30.09%
Cash On Cash
20.01%
Cap Rate
3.3
DSCR
$2,222
Rent
$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,323 expenses = $899 cash flow
Investment Breakdown
|
Purchase Price
$84,990
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,848
Downpayment
20%
$16,998
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$1,323
Mortgage P&I
19%
$429
Property Taxes
5%
$108
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244