Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.13% first-year return on $23,100 initial cash invested.
2.13%
Cash On Cash
7.55%
Cap Rate
1.15
DSCR
$1,015
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,015 income − $974 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,015
Total Expenses
$974
Mortgage P&I
59%
$600
Property Taxes
5%
$51
Home Insurance
6%
$58
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0