Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.49% first-year return on $37,950 initial cash invested.
23.49%
Cash On Cash
17.14%
Cap Rate
2.75
DSCR
$3,010
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,267 expenses = $743 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,267
Mortgage P&I
16%
$494
Property Taxes
1%
$17
Home Insurance
1%
$35
HOA
23%
$699
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331