Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.36% first-year return on $21,304 initial cash invested.
22.36%
Cash On Cash
11.62%
Cap Rate
1.91
DSCR
$1,409
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $1,012 expenses = $397 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,304
Downpayment
20%
$20,290
Closing costs
1%
$1,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,409
Total Expenses
$1,012
Mortgage P&I
37%
$515
Property Taxes
7%
$95
Home Insurance
3%
$36
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0