Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $38,160 initial cash invested.
8.68%
Cash On Cash
10.69%
Cap Rate
1.63
DSCR
$1,402
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,402 income − $1,126 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$96,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,160
Downpayment
20%
$19,200
Closing costs
1%
$960
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$1,402
Total Expenses
$1,126
Mortgage P&I
37%
$523
Property Taxes
3%
$40
Home Insurance
6%
$87
HOA
0%
$0
Property Management
12%
$168
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$154