Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.07% first-year return on $36,753 initial cash invested.
22.07%
Cash On Cash
16.31%
Cap Rate
2.6
DSCR
$1,776
Rent
$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,776 income − $1,100 expenses = $676 cash flow
Investment Breakdown
|
Purchase Price
$89,300
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,753
Downpayment
20%
$17,860
Closing costs
1%
$893
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,776
Total Expenses
$1,100
Mortgage P&I
26%
$467
Property Taxes
1%
$12
Home Insurance
1%
$18
HOA
0%
$0
Property Management
12%
$213
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$195