Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.09% first-year return on $38,622 initial cash invested.
16.09%
Cash On Cash
13.66%
Cap Rate
2.11
DSCR
$1,768
Rent
$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$98,200
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,622
Downpayment
20%
$19,640
Closing costs
1%
$982
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,768
Total Expenses
$1,250
Mortgage P&I
30%
$529
Property Taxes
4%
$68
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194