Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.11% first-year return on $36,732 initial cash invested.
24.11%
Cash On Cash
17.62%
Cap Rate
2.69
DSCR
$2,136
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,398 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$89,200
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,732
Downpayment
20%
$17,840
Closing costs
1%
$892
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$1,398
Mortgage P&I
23%
$487
Property Taxes
6%
$138
Home Insurance
2%
$48
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235