Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.62% first-year return on $21,378 initial cash invested.
16.62%
Cash On Cash
10.72%
Cap Rate
1.68
DSCR
$1,460
Rent
$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $1,164 expenses = $296 cash flow
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,378
Downpayment
20%
$20,360
Closing costs
1%
$1,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,164
Mortgage P&I
37%
$540
Property Taxes
13%
$188
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0