Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.12% first-year return on $39,945 initial cash invested.
21.12%
Cash On Cash
15.85%
Cap Rate
2.34
DSCR
$2,198
Rent
$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $1,495 expenses = $703 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,945
Downpayment
20%
$20,900
Closing costs
1%
$1,045
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$1,495
Mortgage P&I
27%
$589
Property Taxes
6%
$121
Home Insurance
2%
$37
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242