Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.07% first-year return on $37,908 initial cash invested.
42.07%
Cash On Cash
24.56%
Cap Rate
4.03
DSCR
$3,242
Rent
$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $1,913 expenses = $1,329 cash flow
Investment Breakdown
|
Purchase Price
$94,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,908
Downpayment
20%
$18,960
Closing costs
1%
$948
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$1,913
Mortgage P&I
15%
$481
Property Taxes
10%
$314
Home Insurance
0%
$15
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357