Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.32% first-year return on $39,000 initial cash invested.
11.32%
Cash On Cash
12.05%
Cap Rate
1.8
DSCR
$1,959
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $1,591 expenses = $368 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
$1,959
Total Expenses
$1,591
Mortgage P&I
28%
$558
Property Taxes
17%
$333
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215