Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.37% first-year return on $21,000 initial cash invested.
33.37%
Cash On Cash
14.21%
Cap Rate
2.29
DSCR
$1,680
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,680 income − $1,096 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,096
Mortgage P&I
31%
$516
Property Taxes
6%
$108
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0