Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.46% first-year return on $38,811 initial cash invested.
21.46%
Cash On Cash
15.77%
Cap Rate
2.48
DSCR
$2,102
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,102 income − $1,408 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$99,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,811
Downpayment
20%
$19,820
Closing costs
1%
$991
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,102
Total Expenses
$1,408
Mortgage P&I
25%
$524
Property Taxes
6%
$121
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231