Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.94% first-year return on $39,525 initial cash invested.
14.94%
Cash On Cash
13.01%
Cap Rate
2.03
DSCR
$1,824
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $1,332 expenses = $492 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,525
Downpayment
20%
$20,500
Closing costs
1%
$1,025
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,824
Total Expenses
$1,332
Mortgage P&I
30%
$546
Property Taxes
6%
$104
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$219
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$201