Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.26% first-year return on $21,420 initial cash invested.
18.26%
Cash On Cash
10.6%
Cap Rate
1.78
DSCR
$1,407
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,420
Downpayment
20%
$20,400
Closing costs
1%
$1,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,407
Total Expenses
$1,081
Mortgage P&I
36%
$505
Property Taxes
13%
$188
Home Insurance
2%
$23
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0