Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 36.1% first-year return on $38,790 initial cash invested.
36.1%
Cash On Cash
21.65%
Cap Rate
3.55
DSCR
$2,892
Rent
$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $1,725 expenses = $1,167 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,892
Total Expenses
$1,725
Mortgage P&I
17%
$503
Property Taxes
7%
$203
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318