Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.85% first-year return on $39,735 initial cash invested.
17.85%
Cash On Cash
13.73%
Cap Rate
2.33
DSCR
$2,100
Rent
$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,509 expenses = $591 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,735
Downpayment
20%
$20,700
Closing costs
1%
$1,035
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$1,509
Mortgage P&I
24%
$509
Property Taxes
4%
$94
Home Insurance
9%
$192
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231