Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.13% first-year return on $37,551 initial cash invested.
17.13%
Cash On Cash
14.72%
Cap Rate
2.18
DSCR
$2,086
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $1,550 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$93,100
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,551
Downpayment
20%
$18,620
Closing costs
1%
$931
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$1,550
Mortgage P&I
25%
$523
Property Taxes
15%
$305
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$250
CapEx
4%
$83
Vacancy
3%
$63
Maintenance
4%
$83
Other
11%
$229