Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 42.15% first-year return on $39,000 initial cash invested.
42.15%
Cash On Cash
24.02%
Cap Rate
3.93
DSCR
$3,063
Rent
$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $1,693 expenses = $1,370 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.6%
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
$3,063
Total Expenses
$1,693
Mortgage P&I
17%
$509
Property Taxes
3%
$106
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337