Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.96% first-year return on $39,777 initial cash invested.
14.96%
Cash On Cash
12.87%
Cap Rate
2.09
DSCR
$2,109
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $1,613 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,777
Downpayment
20%
$20,740
Closing costs
1%
$1,037
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$1,613
Mortgage P&I
25%
$532
Property Taxes
12%
$262
Home Insurance
5%
$103
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232