Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.63% first-year return on $38,979 initial cash invested.
20.63%
Cash On Cash
15.04%
Cap Rate
2.47
DSCR
$1,884
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $1,214 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.5%
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
$1,884
Total Expenses
$1,214
Mortgage P&I
27%
$507
Property Taxes
2%
$32
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$57
Maintenance
4%
$75
Other
11%
$207