Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.45% first-year return on $31,215 initial cash invested.
29.45%
Cash On Cash
17.21%
Cap Rate
2.85
DSCR
$2,121
Rent
$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,215
Downpayment
20%
$18,300
Closing costs
1%
$915
Rehab
0%
$0
Furnishing
13%
$12,000
Cashflow
Total Income
$2,121
Total Expenses
$1,355
Mortgage P&I
22%
$461
Property Taxes
7%
$140
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$233