Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.02% first-year return on $39,630 initial cash invested.
20.02%
Cash On Cash
15.22%
Cap Rate
2.35
DSCR
$2,246
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $1,585 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,630
Downpayment
20%
$20,600
Closing costs
1%
$1,030
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,246
Total Expenses
$1,585
Mortgage P&I
25%
$555
Property Taxes
10%
$226
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247