Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.44% first-year return on $39,080 initial cash invested.
24.44%
Cash On Cash
16.78%
Cap Rate
2.68
DSCR
$2,090
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,294 expenses = $796 cash flow
Investment Breakdown
|
Purchase Price
$100k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,080
Downpayment
20%
$20,076
Closing costs
1%
$1,004
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$1,294
Mortgage P&I
25%
$524
Property Taxes
1%
$23
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230