Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.97% first-year return on $38,307 initial cash invested.
24.97%
Cash On Cash
17.62%
Cap Rate
2.68
DSCR
$2,346
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $1,549 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$96,700
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,307
Downpayment
20%
$19,340
Closing costs
1%
$967
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$1,549
Mortgage P&I
23%
$529
Property Taxes
8%
$187
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258