Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 45.02% first-year return on $35,850 initial cash invested.
45.02%
Cash On Cash
26.67%
Cap Rate
4.44
DSCR
$2,985
Rent
$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$1,640
Mortgage P&I
14%
$425
Property Taxes
6%
$171
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328