Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.73% first-year return on $37,110 initial cash invested.
33.73%
Cash On Cash
21.32%
Cap Rate
3.39
DSCR
$2,414
Rent
$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $1,371 expenses = $1,043 cash flow
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$1,371
Mortgage P&I
20%
$477
Property Taxes
2%
$40
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266