Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.97% first-year return on $21,882 initial cash invested.
14.97%
Cash On Cash
9.98%
Cap Rate
1.64
DSCR
$1,294
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,294 income − $1,021 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,882
Downpayment
20%
$20,840
Closing costs
1%
$1,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,294
Total Expenses
$1,021
Mortgage P&I
41%
$529
Property Taxes
3%
$33
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0