Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
16.86%
Cap Rate
1.19
DSCR
$2,100
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,871 expenses = $229 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$1,640
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,871
Mortgage P&I
78%
$1,640
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
0%
$0
Projection Charts
Investment Value YoY