Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.49% first-year return on $39,399 initial cash invested.
19.49%
Cash On Cash
14.51%
Cap Rate
2.38
DSCR
$1,866
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $1,226 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,399
Downpayment
20%
$20,380
Closing costs
1%
$1,019
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$1,226
Mortgage P&I
28%
$517
Property Taxes
2%
$30
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$224
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$205