Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.43% first-year return on $21,000 initial cash invested.
37.43%
Cash On Cash
14.98%
Cap Rate
2.47
DSCR
$1,740
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,740 income − $1,085 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,085
Mortgage P&I
29%
$506
Property Taxes
5%
$92
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0