Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.53% first-year return on $21,630 initial cash invested.
15.53%
Cash On Cash
10.19%
Cap Rate
1.67
DSCR
$1,449
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,630
Downpayment
20%
$20,600
Closing costs
1%
$1,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,449
Total Expenses
$1,169
Mortgage P&I
36%
$523
Property Taxes
16%
$234
Home Insurance
2%
$36
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0