Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.04% first-year return on $22,575 initial cash invested.
20.04%
Cash On Cash
11.56%
Cap Rate
1.77
DSCR
$1,455
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $1,078 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,575
Downpayment
20%
$21,500
Closing costs
1%
$1,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,455
Total Expenses
$1,078
Mortgage P&I
40%
$586
Property Taxes
5%
$75
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0