Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.95% first-year return on $38,643 initial cash invested.
17.95%
Cash On Cash
14.53%
Cap Rate
2.22
DSCR
$1,863
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,285 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$98,300
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,643
Downpayment
20%
$19,660
Closing costs
1%
$983
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,863
Total Expenses
$1,285
Mortgage P&I
29%
$537
Property Taxes
2%
$33
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205