Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.06% first-year return on $21,357 initial cash invested.
25.06%
Cash On Cash
12.86%
Cap Rate
1.93
DSCR
$1,560
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,114 expenses = $446 cash flow
Investment Breakdown
|
Purchase Price
$102k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,357
Downpayment
20%
$20,340
Closing costs
1%
$1,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,114
Mortgage P&I
36%
$566
Property Taxes
8%
$117
Home Insurance
2%
$25
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0