Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.51% first-year return on $35,451 initial cash invested.
13.51%
Cash On Cash
12.91%
Cap Rate
2.05
DSCR
$1,444
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $1,045 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$83,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,451
Downpayment
20%
$16,620
Closing costs
1%
$831
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$1,444
Total Expenses
$1,045
Mortgage P&I
30%
$437
Property Taxes
6%
$83
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$173
CapEx
4%
$58
Vacancy
3%
$43
Maintenance
4%
$58
Other
11%
$159