Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.48% first-year return on $37,740 initial cash invested.
22.48%
Cash On Cash
16.53%
Cap Rate
2.59
DSCR
$2,193
Rent
$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,740
Downpayment
20%
$18,800
Closing costs
1%
$940
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$1,486
Mortgage P&I
23%
$500
Property Taxes
9%
$194
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241