Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.17% first-year return on $21,000 initial cash invested.
28.17%
Cash On Cash
12.95%
Cap Rate
2.12
DSCR
$1,535
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $1,042 expenses = $493 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
$1,535
Total Expenses
$1,042
Mortgage P&I
33%
$509
Property Taxes
6%
$98
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0