Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.75% first-year return on $37,446 initial cash invested.
22.75%
Cash On Cash
16.13%
Cap Rate
2.7
DSCR
$1,851
Rent
$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$92,600
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,446
Downpayment
20%
$18,520
Closing costs
1%
$926
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,851
Total Expenses
$1,141
Mortgage P&I
25%
$461
Property Taxes
1%
$18
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204