Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.45% first-year return on $22,302 initial cash invested.
25.45%
Cash On Cash
12.32%
Cap Rate
2.02
DSCR
$1,555
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,082 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,302
Downpayment
20%
$21,240
Closing costs
1%
$1,062
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,555
Total Expenses
$1,082
Mortgage P&I
35%
$539
Property Taxes
7%
$110
Home Insurance
2%
$28
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0