Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.25% first-year return on $39,000 initial cash invested.
28.25%
Cash On Cash
18.29%
Cap Rate
3.05
DSCR
$2,674
Rent
$918
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
$2,674
Total Expenses
$1,756
Mortgage P&I
19%
$499
Property Taxes
12%
$313
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294