Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.13% first-year return on $22,113 initial cash invested.
13.13%
Cash On Cash
9.86%
Cap Rate
1.55
DSCR
$1,307
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,307 income − $1,065 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,113
Downpayment
20%
$21,060
Closing costs
1%
$1,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,307
Total Expenses
$1,065
Mortgage P&I
43%
$558
Property Taxes
11%
$144
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0