Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.5% first-year return on $21,080 initial cash invested.
25.5%
Cash On Cash
12.46%
Cap Rate
1.99
DSCR
$1,393
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $945 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$100k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,080
Downpayment
20%
$20,076
Closing costs
1%
$1,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,393
Total Expenses
$945
Mortgage P&I
38%
$524
Property Taxes
2%
$23
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0