Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.82% first-year return on $35,850 initial cash invested.
19.82%
Cash On Cash
15.46%
Cap Rate
2.52
DSCR
$1,701
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,701
Total Expenses
$1,109
Mortgage P&I
26%
$435
Property Taxes
4%
$66
Home Insurance
2%
$30
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187