Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.4% first-year return on $38,559 initial cash invested.
16.4%
Cash On Cash
13.52%
Cap Rate
2.19
DSCR
$1,834
Rent
$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,307 expenses = $527 cash flow
Investment Breakdown
|
Purchase Price
$97,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,559
Downpayment
20%
$19,580
Closing costs
1%
$979
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$1,307
Mortgage P&I
27%
$503
Property Taxes
8%
$146
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202