Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.13% first-year return on $38,979 initial cash invested.
16.13%
Cash On Cash
13.19%
Cap Rate
2.17
DSCR
$1,678
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,154 expenses = $524 cash flow
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
$1,678
Total Expenses
$1,154
Mortgage P&I
30%
$507
Property Taxes
3%
$42
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$201
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185