Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.78% first-year return on $37,887 initial cash invested.
13.78%
Cash On Cash
12.73%
Cap Rate
2.01
DSCR
$1,785
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,785 income − $1,350 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$94,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,887
Downpayment
20%
$18,940
Closing costs
1%
$947
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,785
Total Expenses
$1,350
Mortgage P&I
28%
$499
Property Taxes
12%
$207
Home Insurance
2%
$38
HOA
0%
$0
Property Management
12%
$214
CapEx
4%
$71
Vacancy
3%
$54
Maintenance
4%
$71
Other
11%
$196