Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.18% first-year return on $39,756 initial cash invested.
15.18%
Cash On Cash
13.2%
Cap Rate
2.02
DSCR
$1,803
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,300 expenses = $503 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,756
Downpayment
20%
$20,720
Closing costs
1%
$1,036
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$1,803
Total Expenses
$1,300
Mortgage P&I
31%
$565
Property Taxes
3%
$63
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198