Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.23% first-year return on $38,979 initial cash invested.
26.23%
Cash On Cash
17.54%
Cap Rate
2.82
DSCR
$2,284
Rent
$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $1,432 expenses = $852 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.7%
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
$2,284
Total Expenses
$1,432
Mortgage P&I
23%
$517
Property Taxes
5%
$104
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$274
CapEx
4%
$91
Vacancy
3%
$69
Maintenance
4%
$91
Other
11%
$251