Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.74% first-year return on $35,639 initial cash invested.
30.74%
Cash On Cash
21.06%
Cap Rate
3.23
DSCR
$2,600
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $1,687 expenses = $913 cash flow
Investment Breakdown
|
Purchase Price
$83,996
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,639
Downpayment
20%
$16,799
Closing costs
1%
$840
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$1,687
Mortgage P&I
18%
$457
Property Taxes
12%
$317
Home Insurance
1%
$29
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286