Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.11% first-year return on $39,378 initial cash invested.
20.11%
Cash On Cash
15.18%
Cap Rate
2.39
DSCR
$2,190
Rent
$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $1,530 expenses = $660 cash flow
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,378
Downpayment
20%
$20,360
Closing costs
1%
$1,018
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$1,530
Mortgage P&I
25%
$540
Property Taxes
9%
$188
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241