Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.2% first-year return on $21,630 initial cash invested.
13.2%
Cash On Cash
9.79%
Cap Rate
1.61
DSCR
$1,580
Rent
$238
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
$1,580
Total Expenses
$1,342
Mortgage P&I
33%
$523
Property Taxes
23%
$368
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0