Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.67% first-year return on $38,979 initial cash invested.
13.67%
Cash On Cash
12.88%
Cap Rate
1.9
DSCR
$1,628
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $1,184 expenses = $444 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,628
Total Expenses
$1,184
Mortgage P&I
35%
$563
Property Taxes
2%
$33
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179