Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.23% first-year return on $21,000 initial cash invested.
38.23%
Cash On Cash
15.16%
Cap Rate
2.5
DSCR
$1,760
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,760
Total Expenses
$1,091
Mortgage P&I
29%
$506
Property Taxes
5%
$92
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0