Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.83% first-year return on $39,000 initial cash invested.
22.83%
Cash On Cash
16.66%
Cap Rate
2.47
DSCR
$2,116
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $1,374 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$99,999
Downpayment
20.0%
Interest Rate
7.5%
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
$2,116
Total Expenses
$1,374
Mortgage P&I
27%
$561
Property Taxes
3%
$58
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$254
CapEx
4%
$85
Vacancy
3%
$63
Maintenance
4%
$85
Other
11%
$233