Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.89% first-year return on $38,895 initial cash invested.
15.89%
Cash On Cash
13.91%
Cap Rate
2.1
DSCR
$2,196
Rent
$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $1,681 expenses = $515 cash flow
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,895
Downpayment
20%
$19,900
Closing costs
1%
$995
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$1,681
Mortgage P&I
25%
$550
Property Taxes
16%
$348
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242