Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.12% first-year return on $36,879 initial cash invested.
33.12%
Cash On Cash
21.02%
Cap Rate
3.4
DSCR
$2,356
Rent
$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $1,338 expenses = $1,018 cash flow
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
$2,356
Total Expenses
$1,338
Mortgage P&I
20%
$463
Property Taxes
2%
$42
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259