Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.13% first-year return on $38,391 initial cash invested.
23.13%
Cash On Cash
16.56%
Cap Rate
2.61
DSCR
$2,142
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,402 expenses = $740 cash flow
Investment Breakdown
|
Purchase Price
$97,100
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,391
Downpayment
20%
$19,420
Closing costs
1%
$971
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$1,402
Mortgage P&I
24%
$514
Property Taxes
5%
$113
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236