Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.67% first-year return on $22,029 initial cash invested.
16.67%
Cash On Cash
10.46%
Cap Rate
1.71
DSCR
$1,491
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,491 income − $1,185 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,029
Downpayment
20%
$20,980
Closing costs
1%
$1,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,491
Total Expenses
$1,185
Mortgage P&I
36%
$533
Property Taxes
14%
$204
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$89
Maintenance
5%
$75
Other
0%
$0