Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.77% first-year return on $37,047 initial cash invested.
22.77%
Cash On Cash
16.7%
Cap Rate
2.65
DSCR
$2,080
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $1,377 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$90,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,047
Downpayment
20%
$18,140
Closing costs
1%
$907
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$1,377
Mortgage P&I
23%
$476
Property Taxes
7%
$145
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229