Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.87% first-year return on $35,661 initial cash invested.
31.87%
Cash On Cash
20.93%
Cap Rate
3.44
DSCR
$2,337
Rent
$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,337 income − $1,390 expenses = $947 cash flow
Investment Breakdown
|
Purchase Price
$84,100
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,661
Downpayment
20%
$16,820
Closing costs
1%
$841
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$1,390
Mortgage P&I
18%
$427
Property Taxes
7%
$160
Home Insurance
0%
$10
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257