Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.88% first-year return on $22,050 initial cash invested.
18.88%
Cash On Cash
11.2%
Cap Rate
1.75
DSCR
$1,470
Rent
$347
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
7.0%
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
$1,470
Total Expenses
$1,123
Mortgage P&I
38%
$559
Property Taxes
10%
$144
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0