Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.2% first-year return on $21,000 initial cash invested.
47.2%
Cash On Cash
17.23%
Cap Rate
2.83
DSCR
$2,036
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,036
Total Expenses
$1,210
Mortgage P&I
25%
$508
Property Taxes
7%
$137
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0