Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 27.8% first-year return on $21,105 initial cash invested.
27.8%
Cash On Cash
12.86%
Cap Rate
2.11
DSCR
$1,560
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $1,071 expenses = $489 cash flow
Investment Breakdown
|
Purchase Price
$101k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,105
Downpayment
20%
$20,100
Closing costs
1%
$1,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,071
Mortgage P&I
33%
$510
Property Taxes
8%
$120
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0