Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.95% first-year return on $39,000 initial cash invested.
24.95%
Cash On Cash
17.72%
Cap Rate
2.61
DSCR
$2,524
Rent
$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,524 income − $1,713 expenses = $811 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.6%
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
$2,524
Total Expenses
$1,713
Mortgage P&I
22%
$565
Property Taxes
10%
$254
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278