Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.16% first-year return on $21,189 initial cash invested.
11.16%
Cash On Cash
9.12%
Cap Rate
1.49
DSCR
$1,111
Rent
$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,189
Downpayment
20%
$20,180
Closing costs
1%
$1,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,111
Total Expenses
$914
Mortgage P&I
46%
$514
Property Taxes
7%
$75
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0