Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.92% first-year return on $38,622 initial cash invested.
18.92%
Cash On Cash
14.92%
Cap Rate
2.28
DSCR
$1,910
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,301 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$98,200
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,622
Downpayment
20%
$19,640
Closing costs
1%
$982
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$1,301
Mortgage P&I
28%
$536
Property Taxes
3%
$48
Home Insurance
4%
$69
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210