Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.11% first-year return on $38,013 initial cash invested.
23.11%
Cash On Cash
16.34%
Cap Rate
2.68
DSCR
$2,040
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,308 expenses = $732 cash flow
Investment Breakdown
|
Purchase Price
$95,300
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,013
Downpayment
20%
$19,060
Closing costs
1%
$953
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$1,308
Mortgage P&I
24%
$484
Property Taxes
5%
$106
Home Insurance
1%
$24
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$224