Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.35% first-year return on $35,829 initial cash invested.
25.35%
Cash On Cash
18.4%
Cap Rate
2.91
DSCR
$2,444
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $1,687 expenses = $757 cash flow
Investment Breakdown
|
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$1,687
Mortgage P&I
18%
$447
Property Taxes
16%
$379
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269