Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.6% first-year return on $22,449 initial cash invested.
11.6%
Cash On Cash
9.26%
Cap Rate
1.51
DSCR
$1,201
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,201 income − $984 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$107k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,449
Downpayment
20%
$21,380
Closing costs
1%
$1,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,201
Total Expenses
$984
Mortgage P&I
46%
$548
Property Taxes
4%
$44
Home Insurance
7%
$80
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0