Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.23% first-year return on $36,249 initial cash invested.
29.23%
Cash On Cash
19.51%
Cap Rate
3.2
DSCR
$2,217
Rent
$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $1,334 expenses = $883 cash flow
Investment Breakdown
|
Purchase Price
$86,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,249
Downpayment
20%
$17,380
Closing costs
1%
$869
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$1,334
Mortgage P&I
20%
$441
Property Taxes
5%
$108
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244