Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.37% first-year return on $21,084 initial cash invested.
15.37%
Cash On Cash
10.63%
Cap Rate
1.61
DSCR
$1,355
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,355 income − $1,085 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$100k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,084
Downpayment
20%
$20,080
Closing costs
1%
$1,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,355
Total Expenses
$1,085
Mortgage P&I
41%
$551
Property Taxes
9%
$120
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0