Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.47% first-year return on $37,173 initial cash invested.
19.47%
Cash On Cash
15.48%
Cap Rate
2.4
DSCR
$2,136
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $1,533 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$91,300
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,173
Downpayment
20%
$18,260
Closing costs
1%
$913
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,136
Total Expenses
$1,533
Mortgage P&I
23%
$490
Property Taxes
12%
$262
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235