Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.81% first-year return on $38,790 initial cash invested.
30.81%
Cash On Cash
19.98%
Cap Rate
3.02
DSCR
$2,680
Rent
$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $1,684 expenses = $996 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$1,684
Mortgage P&I
20%
$545
Property Taxes
7%
$193
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295