Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.99% first-year return on $37,110 initial cash invested.
21.99%
Cash On Cash
16.46%
Cap Rate
2.55
DSCR
$1,972
Rent
$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$1,292
Mortgage P&I
25%
$489
Property Taxes
4%
$73
Home Insurance
3%
$59
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217