Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.85% first-year return on $22,029 initial cash invested.
18.85%
Cash On Cash
10.96%
Cap Rate
1.78
DSCR
$1,487
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,487
Total Expenses
$1,141
Mortgage P&I
36%
$538
Property Taxes
12%
$180
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0