Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.66% first-year return on $38,979 initial cash invested.
24.66%
Cash On Cash
17.44%
Cap Rate
2.86
DSCR
$3,606
Rent
$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $2,805 expenses = $801 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
$3,606
Total Expenses
$2,805
Mortgage P&I
14%
$507
Property Taxes
29%
$1,037
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397