Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.01% first-year return on $23,100 initial cash invested.
31.01%
Cash On Cash
13.6%
Cap Rate
2.23
DSCR
$1,825
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $1,228 expenses = $597 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,825
Total Expenses
$1,228
Mortgage P&I
31%
$559
Property Taxes
9%
$157
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0