Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.82% first-year return on $23,835 initial cash invested.
17.82%
Cash On Cash
10.5%
Cap Rate
1.76
DSCR
$1,506
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,506 income − $1,152 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$114k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,835
Downpayment
20%
$22,700
Closing costs
1%
$1,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,506
Total Expenses
$1,152
Mortgage P&I
37%
$564
Property Taxes
7%
$106
Home Insurance
6%
$91
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0