Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.49% first-year return on $21,000 initial cash invested.
43.49%
Cash On Cash
16.61%
Cap Rate
2.63
DSCR
$1,948
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,948 income − $1,187 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,948
Total Expenses
$1,187
Mortgage P&I
27%
$526
Property Taxes
6%
$120
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0