Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.7% first-year return on $39,084 initial cash invested.
18.7%
Cash On Cash
14.83%
Cap Rate
2.25
DSCR
$2,032
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,423 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$100k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,084
Downpayment
20%
$20,080
Closing costs
1%
$1,004
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$1,423
Mortgage P&I
27%
$551
Property Taxes
6%
$120
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$244
CapEx
4%
$81
Vacancy
3%
$61
Maintenance
4%
$81
Other
11%
$224