Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.38% first-year return on $36,417 initial cash invested.
36.38%
Cash On Cash
22.58%
Cap Rate
3.77
DSCR
$2,698
Rent
$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,700
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,417
Downpayment
20%
$17,540
Closing costs
1%
$877
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$1,594
Mortgage P&I
16%
$438
Property Taxes
2%
$60
Home Insurance
7%
$178
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297