Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 68.97% first-year return on $36,816 initial cash invested.
68.97%
Cash On Cash
36.48%
Cap Rate
6.07
DSCR
$3,975
Rent
$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,816
Downpayment
20%
$17,920
Closing costs
1%
$896
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$1,859
Mortgage P&I
11%
$449
Property Taxes
1%
$24
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437