Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.16% first-year return on $38,958 initial cash invested.
19.16%
Cash On Cash
14.66%
Cap Rate
2.4
DSCR
$2,253
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $1,631 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$99,800
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,958
Downpayment
20%
$19,960
Closing costs
1%
$998
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$1,631
Mortgage P&I
23%
$507
Property Taxes
14%
$323
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248