Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.96% first-year return on $38,643 initial cash invested.
6.96%
Cash On Cash
9.83%
Cap Rate
1.52
DSCR
$1,282
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $1,058 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$98,300
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,643
Downpayment
20%
$19,660
Closing costs
1%
$983
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,282
Total Expenses
$1,058
Mortgage P&I
41%
$530
Property Taxes
1%
$13
Home Insurance
6%
$80
HOA
0%
$0
Property Management
12%
$154
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$141