Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.3% first-year return on $21,798 initial cash invested.
21.3%
Cash On Cash
11.69%
Cap Rate
1.84
DSCR
$1,503
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,503 income − $1,116 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,798
Downpayment
20%
$20,760
Closing costs
1%
$1,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,503
Total Expenses
$1,116
Mortgage P&I
37%
$549
Property Taxes
7%
$107
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0