Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.04% first-year return on $38,979 initial cash invested.
22.04%
Cash On Cash
15.92%
Cap Rate
2.53
DSCR
$2,146
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,146 income − $1,430 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.8%
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
$2,146
Total Expenses
$1,430
Mortgage P&I
24%
$523
Property Taxes
7%
$142
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236