Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.11% first-year return on $38,559 initial cash invested.
26.11%
Cash On Cash
17.7%
Cap Rate
2.79
DSCR
$2,210
Rent
$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $1,371 expenses = $839 cash flow
Investment Breakdown
|
Purchase Price
$97,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,559
Downpayment
20%
$19,580
Closing costs
1%
$979
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$1,371
Mortgage P&I
23%
$517
Property Taxes
3%
$70
Home Insurance
2%
$34
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243