Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.69% first-year return on $39,021 initial cash invested.
26.69%
Cash On Cash
18.17%
Cap Rate
2.74
DSCR
$2,342
Rent
$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $1,474 expenses = $868 cash flow
Investment Breakdown
|
Purchase Price
$100k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,021
Downpayment
20%
$20,020
Closing costs
1%
$1,001
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$1,474
Mortgage P&I
24%
$554
Property Taxes
2%
$58
Home Insurance
3%
$65
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258