Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.36% first-year return on $22,428 initial cash invested.
15.36%
Cash On Cash
10.37%
Cap Rate
1.64
DSCR
$1,453
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,453 income − $1,166 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,428
Downpayment
20%
$21,360
Closing costs
1%
$1,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,453
Total Expenses
$1,166
Mortgage P&I
39%
$563
Property Taxes
14%
$197
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0