Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.89% first-year return on $39,273 initial cash invested.
19.89%
Cash On Cash
14.99%
Cap Rate
2.36
DSCR
$1,964
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,964 income − $1,313 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,273
Downpayment
20%
$20,260
Closing costs
1%
$1,013
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,964
Total Expenses
$1,313
Mortgage P&I
27%
$535
Property Taxes
3%
$66
Home Insurance
2%
$43
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$216