Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.4% first-year return on $21,000 initial cash invested.
24.4%
Cash On Cash
12.05%
Cap Rate
2.01
DSCR
$1,569
Rent
$427
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
6.4%
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
$1,569
Total Expenses
$1,142
Mortgage P&I
32%
$499
Property Taxes
13%
$201
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0