Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.82% first-year return on $36,690 initial cash invested.
33.82%
Cash On Cash
21.95%
Cap Rate
3.3
DSCR
$2,530
Rent
$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $1,496 expenses = $1,034 cash flow
Investment Breakdown
|
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$1,496
Mortgage P&I
19%
$493
Property Taxes
2%
$63
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278