Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.58% first-year return on $38,202 initial cash invested.
21.58%
Cash On Cash
16.03%
Cap Rate
2.48
DSCR
$1,982
Rent
$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $1,295 expenses = $687 cash flow
Investment Breakdown
|
Purchase Price
$96,200
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,202
Downpayment
20%
$19,240
Closing costs
1%
$962
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$1,295
Mortgage P&I
26%
$519
Property Taxes
2%
$40
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218