Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.56% first-year return on $22,050 initial cash invested.
18.56%
Cash On Cash
10.85%
Cap Rate
1.76
DSCR
$1,389
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,389 income − $1,048 expenses = $341 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,389
Total Expenses
$1,048
Mortgage P&I
39%
$539
Property Taxes
8%
$112
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0