Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.64% first-year return on $37,992 initial cash invested.
18.64%
Cash On Cash
14.95%
Cap Rate
2.3
DSCR
$2,018
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $1,428 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$95,200
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,992
Downpayment
20%
$19,040
Closing costs
1%
$952
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$1,428
Mortgage P&I
26%
$515
Property Taxes
10%
$192
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$222