Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.93% first-year return on $35,913 initial cash invested.
27.93%
Cash On Cash
19.62%
Cap Rate
3.01
DSCR
$2,367
Rent
$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $1,531 expenses = $836 cash flow
Investment Breakdown
|
Purchase Price
$85,300
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,913
Downpayment
20%
$17,060
Closing costs
1%
$853
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,367
Total Expenses
$1,531
Mortgage P&I
20%
$464
Property Taxes
8%
$201
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260