Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.43% first-year return on $21,000 initial cash invested.
17.43%
Cash On Cash
11.4%
Cap Rate
1.7
DSCR
$1,737
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $1,432 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,737
Total Expenses
$1,432
Mortgage P&I
32%
$558
Property Taxes
22%
$387
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0