Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.01% first-year return on $37,950 initial cash invested.
30.01%
Cash On Cash
19.33%
Cap Rate
3.13
DSCR
$2,294
Rent
$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $1,345 expenses = $949 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.7%
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
$2,294
Total Expenses
$1,345
Mortgage P&I
21%
$489
Property Taxes
2%
$43
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252