Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.76% first-year return on $38,853 initial cash invested.
22.76%
Cash On Cash
16.27%
Cap Rate
2.56
DSCR
$2,091
Rent
$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,091 income − $1,354 expenses = $737 cash flow
Investment Breakdown
|
Purchase Price
$99,300
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,853
Downpayment
20%
$19,860
Closing costs
1%
$993
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,091
Total Expenses
$1,354
Mortgage P&I
25%
$525
Property Taxes
3%
$65
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230