Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.64% first-year return on $37,320 initial cash invested.
20.64%
Cash On Cash
15.6%
Cap Rate
2.48
DSCR
$1,804
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $1,162 expenses = $642 cash flow
Investment Breakdown
|
Purchase Price
$92,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,320
Downpayment
20%
$18,400
Closing costs
1%
$920
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,804
Total Expenses
$1,162
Mortgage P&I
27%
$482
Property Taxes
2%
$36
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198