Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.51% first-year return on $35,829 initial cash invested.
22.51%
Cash On Cash
17.41%
Cap Rate
2.56
DSCR
$1,952
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $1,280 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$1,280
Mortgage P&I
25%
$482
Property Taxes
6%
$108
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215