Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.99% first-year return on $37,600 initial cash invested.
33.99%
Cash On Cash
21.19%
Cap Rate
3.48
DSCR
$2,730
Rent
$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $1,665 expenses = $1,065 cash flow
Investment Breakdown
|
Purchase Price
$93,333
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,600
Downpayment
20%
$18,667
Closing costs
1%
$933
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$1,665
Mortgage P&I
17%
$474
Property Taxes
8%
$230
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300