Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.91% first-year return on $39,000 initial cash invested.
23.91%
Cash On Cash
16.58%
Cap Rate
2.68
DSCR
$2,240
Rent
$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $1,463 expenses = $777 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
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
$2,240
Total Expenses
$1,463
Mortgage P&I
23%
$515
Property Taxes
7%
$151
Home Insurance
2%
$35
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$246