Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.63% first-year return on $21,945 initial cash invested.
19.63%
Cash On Cash
11.59%
Cap Rate
1.75
DSCR
$1,507
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $1,148 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,945
Downpayment
20%
$20,900
Closing costs
1%
$1,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,507
Total Expenses
$1,148
Mortgage P&I
38%
$575
Property Taxes
9%
$140
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0