Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.01% first-year return on $37,929 initial cash invested.
24.01%
Cash On Cash
16.75%
Cap Rate
2.77
DSCR
$2,186
Rent
$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$1,427
Mortgage P&I
22%
$479
Property Taxes
8%
$173
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240