Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.87% first-year return on $21,630 initial cash invested.
15.87%
Cash On Cash
10.67%
Cap Rate
1.65
DSCR
$1,497
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,497 income − $1,211 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,630
Downpayment
20%
$20,600
Closing costs
1%
$1,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,497
Total Expenses
$1,211
Mortgage P&I
37%
$555
Property Taxes
15%
$226
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0