Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.75% first-year return on $35,682 initial cash invested.
13.75%
Cash On Cash
13.04%
Cap Rate
2.08
DSCR
$1,674
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,674 income − $1,265 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$84,200
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,682
Downpayment
20%
$16,840
Closing costs
1%
$842
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,674
Total Expenses
$1,265
Mortgage P&I
26%
$439
Property Taxes
13%
$215
Home Insurance
3%
$42
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$184