Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.96% first-year return on $37,929 initial cash invested.
14.96%
Cash On Cash
13.63%
Cap Rate
2.05
DSCR
$1,965
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $1,492 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$1,492
Mortgage P&I
27%
$526
Property Taxes
13%
$262
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216