Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.48% first-year return on $37,614 initial cash invested.
17.48%
Cash On Cash
13.95%
Cap Rate
2.34
DSCR
$1,821
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,400
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,614
Downpayment
20%
$18,680
Closing costs
1%
$934
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$1,273
Mortgage P&I
26%
$465
Property Taxes
9%
$164
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200