Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.38% first-year return on $39,000 initial cash invested.
15.38%
Cash On Cash
12.9%
Cap Rate
2.11
DSCR
$1,642
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.6%
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
$1,642
Total Expenses
$1,142
Mortgage P&I
31%
$509
Property Taxes
2%
$39
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$197
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181