Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.2% first-year return on $21,000 initial cash invested.
29.2%
Cash On Cash
13.28%
Cap Rate
2.15
DSCR
$1,604
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $1,093 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,604
Total Expenses
$1,093
Mortgage P&I
32%
$516
Property Taxes
8%
$126
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0