Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.57% first-year return on $37,530 initial cash invested.
19.57%
Cash On Cash
15.28%
Cap Rate
2.43
DSCR
$2,110
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $1,498 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$93,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,530
Downpayment
20%
$18,600
Closing costs
1%
$930
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$1,498
Mortgage P&I
23%
$488
Property Taxes
10%
$212
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232