Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.47% first-year return on $22,050 initial cash invested.
17.47%
Cash On Cash
10.94%
Cap Rate
1.69
DSCR
$1,393
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $1,072 expenses = $321 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,393
Total Expenses
$1,072
Mortgage P&I
41%
$566
Property Taxes
8%
$106
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0