Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.77% first-year return on $38,790 initial cash invested.
28.77%
Cash On Cash
19.38%
Cap Rate
2.85
DSCR
$2,667
Rent
$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $1,737 expenses = $930 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.7%
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
$2,667
Total Expenses
$1,737
Mortgage P&I
21%
$562
Property Taxes
9%
$233
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293