Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.4% first-year return on $21,000 initial cash invested.
22.4%
Cash On Cash
12.49%
Cap Rate
1.84
DSCR
$1,683
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,291 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.6%
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
$1,683
Total Expenses
$1,291
Mortgage P&I
34%
$565
Property Taxes
15%
$254
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0