Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.26% first-year return on $21,000 initial cash invested.
37.26%
Cash On Cash
15.08%
Cap Rate
2.42
DSCR
$1,720
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,068 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,068
Mortgage P&I
30%
$519
Property Taxes
4%
$67
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0