Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.71% first-year return on $22,596 initial cash invested.
14.71%
Cash On Cash
9.85%
Cap Rate
1.62
DSCR
$1,244
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,244 income − $967 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,596
Downpayment
20%
$21,520
Closing costs
1%
$1,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,244
Total Expenses
$967
Mortgage P&I
44%
$544
Property Taxes
4%
$54
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0