Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.54% first-year return on $37,761 initial cash invested.
17.54%
Cash On Cash
14.3%
Cap Rate
2.28
DSCR
$1,946
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $1,394 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$94,100
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,761
Downpayment
20%
$18,820
Closing costs
1%
$941
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,946
Total Expenses
$1,394
Mortgage P&I
25%
$491
Property Taxes
10%
$201
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214