Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.42% first-year return on $36,690 initial cash invested.
28.42%
Cash On Cash
19%
Cap Rate
3.14
DSCR
$2,265
Rent
$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,690
Downpayment
20%
$17,800
Closing costs
1%
$890
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$1,396
Mortgage P&I
20%
$449
Property Taxes
6%
$145
Home Insurance
1%
$31
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249