Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.77% first-year return on $39,000 initial cash invested.
22.77%
Cash On Cash
16.82%
Cap Rate
2.51
DSCR
$2,606
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $1,866 expenses = $740 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$1,866
Mortgage P&I
21%
$558
Property Taxes
15%
$387
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287