Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.76% first-year return on $37,467 initial cash invested.
14.76%
Cash On Cash
13.1%
Cap Rate
2.08
DSCR
$1,604
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $1,143 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$92,700
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,467
Downpayment
20%
$18,540
Closing costs
1%
$927
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,604
Total Expenses
$1,143
Mortgage P&I
30%
$487
Property Taxes
5%
$82
Home Insurance
2%
$30
HOA
0%
$0
Property Management
12%
$192
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$176