Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.66% first-year return on $39,000 initial cash invested.
29.66%
Cash On Cash
19.04%
Cap Rate
3.01
DSCR
$2,388
Rent
$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $1,424 expenses = $964 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
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
$2,388
Total Expenses
$1,424
Mortgage P&I
22%
$527
Property Taxes
2%
$48
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263