Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.01% first-year return on $38,076 initial cash invested.
20.01%
Cash On Cash
14.87%
Cap Rate
2.48
DSCR
$1,832
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,600
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,076
Downpayment
20%
$19,120
Closing costs
1%
$956
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,832
Total Expenses
$1,197
Mortgage P&I
26%
$477
Property Taxes
4%
$73
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202