Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.64% first-year return on $37,320 initial cash invested.
21.64%
Cash On Cash
16.55%
Cap Rate
2.45
DSCR
$1,952
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $1,279 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,952
Total Expenses
$1,279
Mortgage P&I
27%
$518
Property Taxes
3%
$65
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215