Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.31% first-year return on $39,168 initial cash invested.
20.31%
Cash On Cash
15.21%
Cap Rate
2.41
DSCR
$2,104
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $1,441 expenses = $663 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,168
Downpayment
20%
$20,160
Closing costs
1%
$1,008
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,104
Total Expenses
$1,441
Mortgage P&I
25%
$531
Property Taxes
7%
$150
Home Insurance
2%
$38
HOA
0%
$8
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231