Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.76% first-year return on $36,396 initial cash invested.
36.76%
Cash On Cash
22.56%
Cap Rate
3.8
DSCR
$2,480
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,396
Downpayment
20%
$17,520
Closing costs
1%
$876
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$1,365
Mortgage P&I
17%
$433
Property Taxes
2%
$56
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273