Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.96% first-year return on $36,060 initial cash invested.
21.96%
Cash On Cash
16.79%
Cap Rate
2.6
DSCR
$2,020
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,020 income − $1,360 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$86,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,060
Downpayment
20%
$17,200
Closing costs
1%
$860
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,020
Total Expenses
$1,360
Mortgage P&I
23%
$462
Property Taxes
8%
$162
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222