Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.22% first-year return on $37,110 initial cash invested.
22.22%
Cash On Cash
16.36%
Cap Rate
2.58
DSCR
$1,820
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,820 income − $1,133 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,820
Total Expenses
$1,133
Mortgage P&I
26%
$481
Property Taxes
1%
$10
Home Insurance
1%
$23
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200