Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.14% first-year return on $21,000 initial cash invested.
17.14%
Cash On Cash
10.63%
Cap Rate
1.71
DSCR
$1,360
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,360 income − $1,060 expenses = $300 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
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
$1,360
Total Expenses
$1,060
Mortgage P&I
38%
$518
Property Taxes
11%
$153
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0