Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.59% first-year return on $38,979 initial cash invested.
12.59%
Cash On Cash
12.66%
Cap Rate
1.83
DSCR
$1,720
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,311 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,720
Total Expenses
$1,311
Mortgage P&I
33%
$576
Property Taxes
7%
$125
Home Insurance
1%
$25
HOA
0%
$0
Property Management
12%
$206
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189