Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.34% first-year return on $38,034 initial cash invested.
22.34%
Cash On Cash
16.34%
Cap Rate
2.55
DSCR
$2,049
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,049 income − $1,341 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$95,400
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,034
Downpayment
20%
$19,080
Closing costs
1%
$954
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,049
Total Expenses
$1,341
Mortgage P&I
25%
$509
Property Taxes
3%
$61
Home Insurance
4%
$75
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225