Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.63% first-year return on $37,866 initial cash invested.
9.63%
Cash On Cash
11.09%
Cap Rate
1.69
DSCR
$1,350
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$94,600
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,866
Downpayment
20%
$18,920
Closing costs
1%
$946
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,350
Total Expenses
$1,046
Mortgage P&I
38%
$516
Property Taxes
1%
$16
Home Insurance
4%
$56
HOA
0%
$0
Property Management
12%
$162
CapEx
4%
$54
Vacancy
3%
$40
Maintenance
4%
$54
Other
11%
$148