Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.12% first-year return on $23,100 initial cash invested.
11.12%
Cash On Cash
9.34%
Cap Rate
1.47
DSCR
$1,210
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,210 income − $996 expenses = $214 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,210
Total Expenses
$996
Mortgage P&I
48%
$582
Property Taxes
5%
$62
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0