Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.2% first-year return on $39,000 initial cash invested.
25.2%
Cash On Cash
16.94%
Cap Rate
2.83
DSCR
$2,354
Rent
$819
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
6.4%
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
$2,354
Total Expenses
$1,535
Mortgage P&I
21%
$499
Property Taxes
9%
$201
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259