Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.12% first-year return on $22,134 initial cash invested.
22.12%
Cash On Cash
11.58%
Cap Rate
1.9
DSCR
$1,472
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $1,064 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,134
Downpayment
20%
$21,080
Closing costs
1%
$1,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,472
Total Expenses
$1,064
Mortgage P&I
36%
$535
Property Taxes
7%
$104
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0