Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.29% first-year return on $38,055 initial cash invested.
18.29%
Cash On Cash
14.37%
Cap Rate
2.36
DSCR
$1,977
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,977 income − $1,397 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$95,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,055
Downpayment
20%
$19,100
Closing costs
1%
$955
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,977
Total Expenses
$1,397
Mortgage P&I
25%
$485
Property Taxes
10%
$206
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$237
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217