Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.4% first-year return on $38,790 initial cash invested.
13.4%
Cash On Cash
12.92%
Cap Rate
1.89
DSCR
$1,702
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $1,269 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$1,269
Mortgage P&I
33%
$565
Property Taxes
5%
$91
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187