Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.31% first-year return on $21,735 initial cash invested.
13.31%
Cash On Cash
9.51%
Cap Rate
1.61
DSCR
$1,400
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $1,159 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$104k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,735
Downpayment
20%
$20,700
Closing costs
1%
$1,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,159
Mortgage P&I
36%
$509
Property Taxes
7%
$94
Home Insurance
14%
$192
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0