Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.22% first-year return on $37,299 initial cash invested.
13.22%
Cash On Cash
12.46%
Cap Rate
1.98
DSCR
$1,494
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,083 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$91,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,299
Downpayment
20%
$18,380
Closing costs
1%
$919
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,494
Total Expenses
$1,083
Mortgage P&I
32%
$483
Property Taxes
2%
$29
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$179
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$164