Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.17% first-year return on $23,016 initial cash invested.
10.17%
Cash On Cash
9.53%
Cap Rate
1.41
DSCR
$1,201
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,201 income − $1,006 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,016
Downpayment
20%
$21,920
Closing costs
1%
$1,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,201
Total Expenses
$1,006
Mortgage P&I
51%
$615
Property Taxes
5%
$58
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0