Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.01% first-year return on $38,979 initial cash invested.
14.01%
Cash On Cash
12.42%
Cap Rate
2.04
DSCR
$1,800
Rent
$455
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
6.5%
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
$1,800
Total Expenses
$1,345
Mortgage P&I
28%
$507
Property Taxes
11%
$191
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198