Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.5% first-year return on $36,543 initial cash invested.
17.5%
Cash On Cash
14.79%
Cap Rate
2.26
DSCR
$1,821
Rent
$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,821 income − $1,288 expenses = $533 cash flow
Investment Breakdown
|
Purchase Price
$88,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,543
Downpayment
20%
$17,660
Closing costs
1%
$883
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,821
Total Expenses
$1,288
Mortgage P&I
26%
$482
Property Taxes
7%
$126
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200