Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.84% first-year return on $37,194 initial cash invested.
35.84%
Cash On Cash
22.4%
Cap Rate
3.5
DSCR
$2,668
Rent
$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $1,557 expenses = $1,111 cash flow
Investment Breakdown
|
Purchase Price
$91,400
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,194
Downpayment
20%
$18,280
Closing costs
1%
$914
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$1,557
Mortgage P&I
18%
$488
Property Taxes
6%
$152
Home Insurance
0%
$10
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293