Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.74% first-year return on $37,782 initial cash invested.
16.74%
Cash On Cash
13.94%
Cap Rate
2.2
DSCR
$1,742
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,200
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,782
Downpayment
20%
$18,840
Closing costs
1%
$942
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$1,215
Mortgage P&I
29%
$497
Property Taxes
4%
$73
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192