Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.98% first-year return on $37,950 initial cash invested.
21.98%
Cash On Cash
15.89%
Cap Rate
2.6
DSCR
$1,986
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,291 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,291
Mortgage P&I
24%
$484
Property Taxes
5%
$100
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218