Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $38,811 initial cash invested.
8.5%
Cash On Cash
10.79%
Cap Rate
1.61
DSCR
$1,527
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $1,252 expenses = $275 cash flow
Investment Breakdown
|
Purchase Price
$99,100
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,811
Downpayment
20%
$19,820
Closing costs
1%
$991
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,527
Total Expenses
$1,252
Mortgage P&I
36%
$555
Property Taxes
10%
$146
Home Insurance
2%
$32
HOA
0%
$0
Property Management
12%
$183
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$168