Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.34% first-year return on $37,950 initial cash invested.
23.34%
Cash On Cash
17.36%
Cap Rate
2.53
DSCR
$2,331
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $1,593 expenses = $738 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.7%
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
$2,331
Total Expenses
$1,593
Mortgage P&I
23%
$543
Property Taxes
10%
$225
Home Insurance
1%
$33
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256