Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.28% first-year return on $37,320 initial cash invested.
34.28%
Cash On Cash
21.59%
Cap Rate
3.39
DSCR
$2,520
Rent
$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $1,454 expenses = $1,066 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$1,454
Mortgage P&I
19%
$488
Property Taxes
2%
$49
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277