Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.96% first-year return on $37,950 initial cash invested.
20.96%
Cash On Cash
15.44%
Cap Rate
2.55
DSCR
$2,004
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,341 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,004
Total Expenses
$1,341
Mortgage P&I
24%
$479
Property Taxes
7%
$149
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$240
CapEx
4%
$80
Vacancy
3%
$60
Maintenance
4%
$80
Other
11%
$220