Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.77% first-year return on $38,979 initial cash invested.
33.77%
Cash On Cash
20.88%
Cap Rate
3.25
DSCR
$2,678
Rent
$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $1,581 expenses = $1,097 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
7.0%
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
$2,678
Total Expenses
$1,581
Mortgage P&I
20%
$534
Property Taxes
4%
$102
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295