Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.73% first-year return on $37,047 initial cash invested.
20.73%
Cash On Cash
15.65%
Cap Rate
2.53
DSCR
$1,884
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $1,244 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$90,700
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,047
Downpayment
20%
$18,140
Closing costs
1%
$907
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,884
Total Expenses
$1,244
Mortgage P&I
25%
$468
Property Taxes
5%
$92
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$57
Maintenance
4%
$75
Other
11%
$207