Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.04% first-year return on $22,680 initial cash invested.
28.04%
Cash On Cash
12.99%
Cap Rate
2.11
DSCR
$1,712
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $1,182 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,680
Downpayment
20%
$21,600
Closing costs
1%
$1,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$1,182
Mortgage P&I
32%
$553
Property Taxes
8%
$145
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0