Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.61% first-year return on $37,950 initial cash invested.
33.61%
Cash On Cash
20.78%
Cap Rate
3.41
DSCR
$2,506
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $1,443 expenses = $1,063 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
$2,506
Total Expenses
$1,443
Mortgage P&I
19%
$482
Property Taxes
3%
$76
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276