Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.44% first-year return on $22,701 initial cash invested.
16.44%
Cash On Cash
10.93%
Cap Rate
1.63
DSCR
$1,357
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,357 income − $1,046 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,701
Downpayment
20%
$21,620
Closing costs
1%
$1,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,357
Total Expenses
$1,046
Mortgage P&I
45%
$606
Property Taxes
3%
$43
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0