Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.65% first-year return on $21,630 initial cash invested.
11.65%
Cash On Cash
9.29%
Cap Rate
1.51
DSCR
$1,152
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,152 income − $942 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,152
Total Expenses
$942
Mortgage P&I
46%
$529
Property Taxes
7%
$77
Home Insurance
3%
$36
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0