Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.37% first-year return on $39,000 initial cash invested.
38.37%
Cash On Cash
22.68%
Cap Rate
3.59
DSCR
$2,922
Rent
$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $1,675 expenses = $1,247 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
$2,922
Total Expenses
$1,675
Mortgage P&I
18%
$526
Property Taxes
4%
$120
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321