Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.76% first-year return on $37,110 initial cash invested.
18.76%
Cash On Cash
14.8%
Cap Rate
2.37
DSCR
$1,736
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $1,156 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$91,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,110
Downpayment
20%
$18,200
Closing costs
1%
$910
Rehab
0%
$0
Furnishing
20%
$18,000
Cashflow
Total Income
$1,736
Total Expenses
$1,156
Mortgage P&I
27%
$473
Property Taxes
4%
$62
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191