Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.44% first-year return on $21,651 initial cash invested.
23.44%
Cash On Cash
11.87%
Cap Rate
1.95
DSCR
$1,460
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,460 income − $1,037 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$103k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,651
Downpayment
20%
$20,620
Closing costs
1%
$1,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,037
Mortgage P&I
36%
$524
Property Taxes
6%
$93
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0