Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.47% first-year return on $38,979 initial cash invested.
41.47%
Cash On Cash
23.69%
Cap Rate
3.95
DSCR
$3,150
Rent
$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
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
$3,150
Total Expenses
$1,803
Mortgage P&I
16%
$499
Property Taxes
6%
$199
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346