Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.48% first-year return on $21,525 initial cash invested.
10.48%
Cash On Cash
9.31%
Cap Rate
1.46
DSCR
$1,216
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,216 income − $1,028 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,525
Downpayment
20%
$20,500
Closing costs
1%
$1,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,216
Total Expenses
$1,028
Mortgage P&I
45%
$546
Property Taxes
9%
$104
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0