Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.73% first-year return on $22,197 initial cash invested.
15.73%
Cash On Cash
10.44%
Cap Rate
1.64
DSCR
$1,335
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,044 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$106k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,197
Downpayment
20%
$21,140
Closing costs
1%
$1,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,335
Total Expenses
$1,044
Mortgage P&I
42%
$562
Property Taxes
7%
$97
Home Insurance
3%
$37
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0