Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.54% first-year return on $21,000 initial cash invested.
35.54%
Cash On Cash
14.93%
Cap Rate
2.34
DSCR
$1,792
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,792 income − $1,170 expenses = $622 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,792
Total Expenses
$1,170
Mortgage P&I
30%
$532
Property Taxes
8%
$136
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0