Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.71% first-year return on $38,895 initial cash invested.
27.71%
Cash On Cash
18.13%
Cap Rate
2.99
DSCR
$2,571
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,571 income − $1,673 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,571
Total Expenses
$1,673
Mortgage P&I
20%
$502
Property Taxes
10%
$261
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283