Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.14% first-year return on $21,756 initial cash invested.
11.14%
Cash On Cash
9.58%
Cap Rate
1.46
DSCR
$1,202
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,202 income − $1,000 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,756
Downpayment
20%
$20,720
Closing costs
1%
$1,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,202
Total Expenses
$1,000
Mortgage P&I
47%
$565
Property Taxes
5%
$63
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0