Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.34% first-year return on $21,000 initial cash invested.
2.34%
Cash On Cash
7.97%
Cap Rate
1.19
DSCR
$1,306
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,306 income − $1,265 expenses = $41 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
$1,306
Total Expenses
$1,265
Mortgage P&I
43%
$558
Property Taxes
26%
$333
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0