Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.88% first-year return on $38,979 initial cash invested.
42.88%
Cash On Cash
24.31%
Cap Rate
4.02
DSCR
$3,180
Rent
$1,393
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
$3,180
Total Expenses
$1,787
Mortgage P&I
16%
$504
Property Taxes
5%
$167
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350