Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.94% first-year return on $36,186 initial cash invested.
18.94%
Cash On Cash
15.49%
Cap Rate
2.35
DSCR
$1,768
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,197 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$86,600
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,186
Downpayment
20%
$17,320
Closing costs
1%
$866
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$1,197
Mortgage P&I
27%
$476
Property Taxes
5%
$87
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194