Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 33.29% first-year return on $39,000 initial cash invested.
33.29%
Cash On Cash
20.45%
Cap Rate
3.28
DSCR
$2,580
Rent
$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $1,498 expenses = $1,082 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
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
$2,580
Total Expenses
$1,498
Mortgage P&I
20%
$519
Property Taxes
3%
$67
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284