Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.14% first-year return on $39,000 initial cash invested.
19.14%
Cash On Cash
15.04%
Cap Rate
2.28
DSCR
$2,056
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $1,434 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.3%
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
$2,056
Total Expenses
$1,434
Mortgage P&I
27%
$549
Property Taxes
7%
$151
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226