Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.1% first-year return on $21,168 initial cash invested.
16.1%
Cash On Cash
10.23%
Cap Rate
1.67
DSCR
$1,237
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,237 income − $953 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,168
Downpayment
20%
$20,160
Closing costs
1%
$1,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,237
Total Expenses
$953
Mortgage P&I
41%
$513
Property Taxes
7%
$90
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0