Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 39.31% first-year return on $38,979 initial cash invested.
39.31%
Cash On Cash
22.91%
Cap Rate
3.76
DSCR
$3,075
Rent
$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $1,798 expenses = $1,277 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
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
$3,075
Total Expenses
$1,798
Mortgage P&I
16%
$507
Property Taxes
7%
$211
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338