Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.43% first-year return on $23,541 initial cash invested.
14.43%
Cash On Cash
9.94%
Cap Rate
1.63
DSCR
$1,545
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $1,262 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,541
Downpayment
20%
$22,420
Closing costs
1%
$1,121
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,545
Total Expenses
$1,262
Mortgage P&I
37%
$569
Property Taxes
17%
$255
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0