Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.62% first-year return on $21,651 initial cash invested.
20.62%
Cash On Cash
11.69%
Cap Rate
1.78
DSCR
$1,386
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $1,014 expenses = $372 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,651
Downpayment
20%
$20,620
Closing costs
1%
$1,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$1,014
Mortgage P&I
41%
$563
Property Taxes
3%
$35
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0