Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.23% first-year return on $21,000 initial cash invested.
22.23%
Cash On Cash
12.25%
Cap Rate
1.82
DSCR
$1,411
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,022 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$99,999
Downpayment
20.0%
Interest Rate
7.5%
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
$1,411
Total Expenses
$1,022
Mortgage P&I
40%
$561
Property Taxes
4%
$58
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0