Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.47% first-year return on $22,281 initial cash invested.
27.47%
Cash On Cash
12.42%
Cap Rate
2.14
DSCR
$1,522
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $1,012 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,281
Downpayment
20%
$21,220
Closing costs
1%
$1,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,522
Total Expenses
$1,012
Mortgage P&I
34%
$512
Property Taxes
1%
$11
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0