Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.78% first-year return on $36,375 initial cash invested.
8.78%
Cash On Cash
10.26%
Cap Rate
1.71
DSCR
$1,122
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,375
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,122
Total Expenses
$856
Mortgage P&I
39%
$437
Property Taxes
1%
$6
Home Insurance
3%
$31
HOA
0%
$0
Property Management
12%
$135
CapEx
4%
$45
Vacancy
3%
$34
Maintenance
4%
$45
Other
11%
$123