Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.11% first-year return on $23,352 initial cash invested.
15.11%
Cash On Cash
10.26%
Cap Rate
1.61
DSCR
$1,328
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,328 income − $1,034 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,328
Total Expenses
$1,034
Mortgage P&I
45%
$591
Property Taxes
2%
$21
Home Insurance
6%
$77
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0