Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.2% first-year return on $21,000 initial cash invested.
49.2%
Cash On Cash
17.66%
Cap Rate
2.89
DSCR
$2,042
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $1,181 expenses = $861 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.6%
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
$2,042
Total Expenses
$1,181
Mortgage P&I
25%
$509
Property Taxes
5%
$106
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0