Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.29% first-year return on $21,021 initial cash invested.
27.29%
Cash On Cash
13.31%
Cap Rate
2
DSCR
$1,561
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,561 income − $1,083 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$100k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,021
Downpayment
20%
$20,020
Closing costs
1%
$1,001
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,561
Total Expenses
$1,083
Mortgage P&I
35%
$554
Property Taxes
4%
$58
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0