Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.73% first-year return on $22,029 initial cash invested.
27.73%
Cash On Cash
12.76%
Cap Rate
2.1
DSCR
$1,504
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,504
Total Expenses
$995
Mortgage P&I
35%
$531
Property Taxes
2%
$37
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0