Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.03% first-year return on $39,000 initial cash invested.
28.03%
Cash On Cash
18.28%
Cap Rate
2.95
DSCR
$2,406
Rent
$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $1,495 expenses = $911 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
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
$2,406
Total Expenses
$1,495
Mortgage P&I
21%
$516
Property Taxes
5%
$126
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265