Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.47% first-year return on $22,239 initial cash invested.
40.47%
Cash On Cash
15.78%
Cap Rate
2.59
DSCR
$2,103
Rent
$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,239
Downpayment
20%
$21,180
Closing costs
1%
$1,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,103
Total Expenses
$1,353
Mortgage P&I
26%
$538
Property Taxes
11%
$225
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0