Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.53% first-year return on $23,814 initial cash invested.
16.53%
Cash On Cash
10.9%
Cap Rate
1.63
DSCR
$1,438
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,110 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$113k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,814
Downpayment
20%
$22,680
Closing costs
1%
$1,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,438
Total Expenses
$1,110
Mortgage P&I
44%
$630
Property Taxes
5%
$72
Home Insurance
2%
$34
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0