Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.94% first-year return on $21,525 initial cash invested.
13.94%
Cash On Cash
10.42%
Cap Rate
1.55
DSCR
$1,333
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,333 income − $1,083 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,333
Total Expenses
$1,083
Mortgage P&I
43%
$573
Property Taxes
8%
$103
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0