Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.2% first-year return on $39,168 initial cash invested.
18.2%
Cash On Cash
14.06%
Cap Rate
2.3
DSCR
$1,856
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,856 income − $1,262 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,168
Downpayment
20%
$20,160
Closing costs
1%
$1,008
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,856
Total Expenses
$1,262
Mortgage P&I
28%
$513
Property Taxes
5%
$90
Home Insurance
2%
$28
HOA
0%
$0
Property Management
12%
$223
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204