Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.51% first-year return on $21,399 initial cash invested.
18.51%
Cash On Cash
10.7%
Cap Rate
1.76
DSCR
$1,244
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,244 income − $914 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,399
Downpayment
20%
$20,380
Closing costs
1%
$1,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,244
Total Expenses
$914
Mortgage P&I
42%
$517
Property Taxes
2%
$30
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0