Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.98% first-year return on $37,173 initial cash invested.
20.98%
Cash On Cash
15.61%
Cap Rate
2.57
DSCR
$1,892
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,173
Downpayment
20%
$18,260
Closing costs
1%
$913
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,892
Total Expenses
$1,242
Mortgage P&I
24%
$462
Property Taxes
4%
$80
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$227
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$208