Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.56% first-year return on $23,163 initial cash invested.
17.56%
Cash On Cash
11.04%
Cap Rate
1.71
DSCR
$1,660
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,660 income − $1,321 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,163
Downpayment
20%
$22,060
Closing costs
1%
$1,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$1,321
Mortgage P&I
36%
$593
Property Taxes
13%
$224
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0