Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.08% first-year return on $22,050 initial cash invested.
20.08%
Cash On Cash
11.36%
Cap Rate
1.83
DSCR
$1,667
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,667 income − $1,298 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,667
Total Expenses
$1,298
Mortgage P&I
33%
$542
Property Taxes
17%
$286
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0