Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.04% first-year return on $35,850 initial cash invested.
33.04%
Cash On Cash
21.39%
Cap Rate
3.52
DSCR
$2,457
Rent
$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$1,470
Mortgage P&I
18%
$430
Property Taxes
7%
$175
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270