Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.71% first-year return on $22,050 initial cash invested.
16.71%
Cash On Cash
10.5%
Cap Rate
1.67
DSCR
$1,268
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,268 income − $961 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,268
Total Expenses
$961
Mortgage P&I
43%
$549
Property Taxes
4%
$46
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0