Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 50.83% first-year return on $39,000 initial cash invested.
50.83%
Cash On Cash
27.73%
Cap Rate
4.42
DSCR
$3,396
Rent
$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $1,744 expenses = $1,652 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
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
$3,396
Total Expenses
$1,744
Mortgage P&I
15%
$523
Property Taxes
1%
$30
Home Insurance
1%
$35
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374