Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.88% first-year return on $36,060 initial cash invested.
29.88%
Cash On Cash
20.04%
Cap Rate
3.17
DSCR
$2,133
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $1,235 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$1,235
Mortgage P&I
21%
$453
Property Taxes
1%
$27
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$256
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$235