Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.05% first-year return on $22,176 initial cash invested.
21.05%
Cash On Cash
11.35%
Cap Rate
1.86
DSCR
$1,485
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,176
Downpayment
20%
$21,120
Closing costs
1%
$1,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,485
Total Expenses
$1,096
Mortgage P&I
36%
$536
Property Taxes
9%
$137
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0