Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.02% first-year return on $38,790 initial cash invested.
20.02%
Cash On Cash
15.03%
Cap Rate
2.4
DSCR
$1,899
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $1,252 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,899
Total Expenses
$1,252
Mortgage P&I
27%
$517
Property Taxes
3%
$54
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209