Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.93% first-year return on $39,882 initial cash invested.
17.93%
Cash On Cash
13.85%
Cap Rate
2.27
DSCR
$1,941
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $1,345 expenses = $596 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,882
Downpayment
20%
$20,840
Closing costs
1%
$1,042
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$1,345
Mortgage P&I
27%
$529
Property Taxes
2%
$33
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$214