Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.75% first-year return on $37,593 initial cash invested.
29.75%
Cash On Cash
19.32%
Cap Rate
3.17
DSCR
$2,390
Rent
$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $1,458 expenses = $932 cash flow
Investment Breakdown
|
Purchase Price
$93,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,593
Downpayment
20%
$18,660
Closing costs
1%
$933
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$1,458
Mortgage P&I
20%
$474
Property Taxes
6%
$146
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263