Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.75% first-year return on $22,050 initial cash invested.
38.75%
Cash On Cash
15.75%
Cap Rate
2.51
DSCR
$2,362
Rent
$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $1,650 expenses = $712 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$1,650
Mortgage P&I
23%
$548
Property Taxes
19%
$451
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0