Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.59% first-year return on $36,648 initial cash invested.
11.59%
Cash On Cash
11.5%
Cap Rate
1.96
DSCR
$1,544
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$88,800
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,648
Downpayment
20%
$17,760
Closing costs
1%
$888
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,544
Total Expenses
$1,190
Mortgage P&I
28%
$435
Property Taxes
12%
$189
Home Insurance
3%
$41
HOA
0%
$0
Property Management
12%
$185
CapEx
4%
$62
Vacancy
3%
$46
Maintenance
4%
$62
Other
11%
$170