Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.33% first-year return on $21,273 initial cash invested.
18.33%
Cash On Cash
10.96%
Cap Rate
1.73
DSCR
$1,309
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $984 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,273
Downpayment
20%
$20,260
Closing costs
1%
$1,013
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,309
Total Expenses
$984
Mortgage P&I
41%
$535
Property Taxes
5%
$66
Home Insurance
3%
$43
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$79
Maintenance
5%
$65
Other
0%
$0