Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.05% first-year return on $35,955 initial cash invested.
16.05%
Cash On Cash
13.73%
Cap Rate
2.25
DSCR
$1,578
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $1,097 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$85,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,955
Downpayment
20%
$17,100
Closing costs
1%
$855
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,578
Total Expenses
$1,097
Mortgage P&I
28%
$434
Property Taxes
6%
$97
Home Insurance
2%
$30
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174