Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.82% first-year return on $36,375 initial cash invested.
39.82%
Cash On Cash
24.12%
Cap Rate
3.93
DSCR
$2,595
Rent
$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $1,388 expenses = $1,207 cash flow
Investment Breakdown
|
Purchase Price
$87,500
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,375
Downpayment
20%
$17,500
Closing costs
1%
$875
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$1,388
Mortgage P&I
17%
$448
Property Taxes
1%
$27
Home Insurance
1%
$31
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285