Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.55% first-year return on $36,459 initial cash invested.
24.55%
Cash On Cash
17.2%
Cap Rate
2.89
DSCR
$1,947
Rent
$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,459
Downpayment
20%
$17,580
Closing costs
1%
$879
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$1,201
Mortgage P&I
22%
$436
Property Taxes
4%
$72
Home Insurance
2%
$31
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214