Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.02% first-year return on $22,029 initial cash invested.
38.02%
Cash On Cash
15.57%
Cap Rate
2.46
DSCR
$2,184
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,486 expenses = $698 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,184
Total Expenses
$1,486
Mortgage P&I
25%
$554
Property Taxes
15%
$328
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0