Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.57% first-year return on $38,370 initial cash invested.
15.57%
Cash On Cash
13.25%
Cap Rate
2.11
DSCR
$1,654
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $1,156 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$97,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,370
Downpayment
20%
$19,400
Closing costs
1%
$970
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$1,156
Mortgage P&I
31%
$507
Property Taxes
3%
$52
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182