Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.18% first-year return on $38,937 initial cash invested.
18.18%
Cash On Cash
14.11%
Cap Rate
2.32
DSCR
$1,898
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,700
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,937
Downpayment
20%
$19,940
Closing costs
1%
$997
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,898
Total Expenses
$1,308
Mortgage P&I
27%
$506
Property Taxes
6%
$123
Home Insurance
2%
$33
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209