Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.08% first-year return on $37,929 initial cash invested.
17.08%
Cash On Cash
13.99%
Cap Rate
2.25
DSCR
$1,858
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,318 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,858
Total Expenses
$1,318
Mortgage P&I
26%
$492
Property Taxes
9%
$162
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204