Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.74% first-year return on $22,722 initial cash invested.
16.74%
Cash On Cash
10.38%
Cap Rate
1.7
DSCR
$1,400
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,083 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,722
Downpayment
20%
$21,640
Closing costs
1%
$1,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,083
Mortgage P&I
39%
$549
Property Taxes
10%
$146
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0