Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.34% first-year return on $22,659 initial cash invested.
29.34%
Cash On Cash
13.7%
Cap Rate
2.16
DSCR
$2,156
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $1,602 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,659
Downpayment
20%
$21,580
Closing costs
1%
$1,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$1,602
Mortgage P&I
26%
$570
Property Taxes
19%
$411
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0