Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.26% first-year return on $39,000 initial cash invested.
21.26%
Cash On Cash
15.37%
Cap Rate
2.52
DSCR
$2,058
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $1,367 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,058
Total Expenses
$1,367
Mortgage P&I
25%
$508
Property Taxes
6%
$125
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226