Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.99% first-year return on $37,740 initial cash invested.
24.99%
Cash On Cash
17.53%
Cap Rate
2.77
DSCR
$2,278
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $1,492 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$94,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,740
Downpayment
20%
$18,800
Closing costs
1%
$940
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$1,492
Mortgage P&I
22%
$496
Property Taxes
6%
$129
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$251