Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.26% first-year return on $21,000 initial cash invested.
23.26%
Cash On Cash
12.08%
Cap Rate
1.89
DSCR
$1,360
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,360
Total Expenses
$953
Mortgage P&I
39%
$532
Property Taxes
2%
$32
Home Insurance
3%
$35
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0