Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.91% first-year return on $23,016 initial cash invested.
9.91%
Cash On Cash
9.37%
Cap Rate
1.41
DSCR
$1,202
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,202 income − $1,012 expenses = $190 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,202
Total Expenses
$1,012
Mortgage P&I
50%
$606
Property Taxes
4%
$48
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0