Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.74% first-year return on $38,790 initial cash invested.
28.74%
Cash On Cash
19.18%
Cap Rate
2.91
DSCR
$2,746
Rent
$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $1,817 expenses = $929 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
7.3%
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
$2,746
Total Expenses
$1,817
Mortgage P&I
20%
$543
Property Taxes
11%
$305
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302