Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.35% first-year return on $39,000 initial cash invested.
9.35%
Cash On Cash
11.69%
Cap Rate
1.81
DSCR
$3,264
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $2,960 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.1%
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
$3,264
Total Expenses
$2,960
Mortgage P&I
17%
$539
Property Taxes
39%
$1,275
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359