Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.03% first-year return on $38,181 initial cash invested.
6.03%
Cash On Cash
9.39%
Cap Rate
1.47
DSCR
$1,239
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $1,047 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$96,100
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,181
Downpayment
20%
$19,220
Closing costs
1%
$961
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,239
Total Expenses
$1,047
Mortgage P&I
41%
$510
Property Taxes
5%
$56
Home Insurance
5%
$59
HOA
0%
$0
Property Management
12%
$149
CapEx
4%
$50
Vacancy
3%
$37
Maintenance
4%
$50
Other
11%
$136