Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.07% first-year return on $22,071 initial cash invested.
22.07%
Cash On Cash
11.35%
Cap Rate
1.92
DSCR
$1,419
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,071
Downpayment
20%
$21,020
Closing costs
1%
$1,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,419
Total Expenses
$1,013
Mortgage P&I
36%
$517
Property Taxes
8%
$120
Home Insurance
0%
$7
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0