Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.83% first-year return on $23,100 initial cash invested.
8.83%
Cash On Cash
9.17%
Cap Rate
1.39
DSCR
$1,325
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,325 income − $1,155 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,325
Total Expenses
$1,155
Mortgage P&I
46%
$605
Property Taxes
13%
$168
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0