Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 48.8% first-year return on $38,979 initial cash invested.
48.8%
Cash On Cash
26.77%
Cap Rate
4.37
DSCR
$3,342
Rent
$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,342 income − $1,757 expenses = $1,585 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.6%
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
$3,342
Total Expenses
$1,757
Mortgage P&I
15%
$510
Property Taxes
2%
$75
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368