Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 62.17% first-year return on $21,000 initial cash invested.
62.17%
Cash On Cash
20.69%
Cap Rate
3.3
DSCR
$2,264
Rent
$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $1,176 expenses = $1,088 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$1,176
Mortgage P&I
23%
$523
Property Taxes
1%
$30
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0