Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.68% first-year return on $35,703 initial cash invested.
13.68%
Cash On Cash
13.32%
Cap Rate
2
DSCR
$1,512
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,512 income − $1,105 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$84,300
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,703
Downpayment
20%
$16,860
Closing costs
1%
$843
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,512
Total Expenses
$1,105
Mortgage P&I
31%
$469
Property Taxes
5%
$72
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$181
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$166