Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.76% first-year return on $39,651 initial cash invested.
21.76%
Cash On Cash
15.89%
Cap Rate
2.42
DSCR
$2,079
Rent
$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $1,360 expenses = $719 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,651
Downpayment
20%
$20,620
Closing costs
1%
$1,031
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,079
Total Expenses
$1,360
Mortgage P&I
27%
$563
Property Taxes
2%
$35
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$249
CapEx
4%
$83
Vacancy
3%
$62
Maintenance
4%
$83
Other
11%
$229