Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.75% first-year return on $37,068 initial cash invested.
29.75%
Cash On Cash
19.48%
Cap Rate
3.16
DSCR
$2,218
Rent
$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $1,299 expenses = $919 cash flow
Investment Breakdown
|
Purchase Price
$90,800
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,068
Downpayment
20%
$18,160
Closing costs
1%
$908
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$1,299
Mortgage P&I
21%
$466
Property Taxes
2%
$46
Home Insurance
1%
$32
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244