Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.81% first-year return on $38,790 initial cash invested.
39.81%
Cash On Cash
23.32%
Cap Rate
3.73
DSCR
$3,034
Rent
$1,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $1,747 expenses = $1,287 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$1,747
Mortgage P&I
17%
$516
Property Taxes
5%
$165
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334