Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.69% first-year return on $21,168 initial cash invested.
17.69%
Cash On Cash
10.87%
Cap Rate
1.72
DSCR
$1,403
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,403 income − $1,091 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,168
Downpayment
20%
$20,160
Closing costs
1%
$1,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,403
Total Expenses
$1,091
Mortgage P&I
38%
$531
Property Taxes
11%
$150
Home Insurance
3%
$38
HOA
1%
$8
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0