Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.09% first-year return on $36,396 initial cash invested.
19.09%
Cash On Cash
14.96%
Cap Rate
2.45
DSCR
$1,712
Rent
$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,133 expenses = $579 cash flow
Investment Breakdown
|
Purchase Price
$87,600
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,396
Downpayment
20%
$17,520
Closing costs
1%
$876
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$1,712
Total Expenses
$1,133
Mortgage P&I
26%
$445
Property Taxes
5%
$81
Home Insurance
2%
$27
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188