Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.75% first-year return on $38,790 initial cash invested.
24.75%
Cash On Cash
17.36%
Cap Rate
2.67
DSCR
$2,376
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $1,576 expenses = $800 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.2%
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
$2,376
Total Expenses
$1,576
Mortgage P&I
23%
$537
Property Taxes
8%
$197
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261