Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.02% first-year return on $36,879 initial cash invested.
17.02%
Cash On Cash
14.07%
Cap Rate
2.27
DSCR
$1,641
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,641
Total Expenses
$1,118
Mortgage P&I
28%
$465
Property Taxes
4%
$62
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$197
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181