Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.1% first-year return on $38,118 initial cash invested.
22.1%
Cash On Cash
15.71%
Cap Rate
2.68
DSCR
$2,092
Rent
$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,800
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,118
Downpayment
20%
$19,160
Closing costs
1%
$958
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$1,390
Mortgage P&I
22%
$468
Property Taxes
10%
$205
Home Insurance
0%
$5
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230