Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.21% first-year return on $38,958 initial cash invested.
24.21%
Cash On Cash
16.98%
Cap Rate
2.61
DSCR
$2,108
Rent
$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $1,322 expenses = $786 cash flow
Investment Breakdown
|
Purchase Price
$99,800
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,958
Downpayment
20%
$19,960
Closing costs
1%
$998
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,108
Total Expenses
$1,322
Mortgage P&I
26%
$542
Property Taxes
1%
$15
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232