Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.56% first-year return on $23,352 initial cash invested.
33.56%
Cash On Cash
14.26%
Cap Rate
2.3
DSCR
$1,870
Rent
$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $1,217 expenses = $653 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,352
Downpayment
20%
$22,240
Closing costs
1%
$1,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,217
Mortgage P&I
31%
$574
Property Taxes
7%
$124
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0