Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.82% first-year return on $39,651 initial cash invested.
23.82%
Cash On Cash
16.28%
Cap Rate
2.67
DSCR
$2,190
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $1,403 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,651
Downpayment
20%
$20,620
Closing costs
1%
$1,031
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$1,403
Mortgage P&I
24%
$524
Property Taxes
4%
$93
Home Insurance
2%
$40
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241