Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.15% first-year return on $35,850 initial cash invested.
35.15%
Cash On Cash
22.22%
Cap Rate
3.76
DSCR
$2,620
Rent
$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $1,570 expenses = $1,050 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$1,570
Mortgage P&I
16%
$419
Property Taxes
9%
$230
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288