Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.63% first-year return on $36,606 initial cash invested.
29.63%
Cash On Cash
19.96%
Cap Rate
3.08
DSCR
$2,276
Rent
$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $1,372 expenses = $904 cash flow
Investment Breakdown
|
Purchase Price
$88,600
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,606
Downpayment
20%
$17,720
Closing costs
1%
$886
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$1,372
Mortgage P&I
21%
$479
Property Taxes
5%
$106
Home Insurance
1%
$14
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250