Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.78% first-year return on $36,564 initial cash invested.
22.78%
Cash On Cash
16.95%
Cap Rate
2.62
DSCR
$1,944
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $1,250 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$88,400
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,564
Downpayment
20%
$17,680
Closing costs
1%
$884
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,944
Total Expenses
$1,250
Mortgage P&I
25%
$477
Property Taxes
2%
$44
Home Insurance
4%
$68
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214