Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.32% first-year return on $23,100 initial cash invested.
15.32%
Cash On Cash
10.3%
Cap Rate
1.65
DSCR
$1,551
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,551
Total Expenses
$1,256
Mortgage P&I
37%
$571
Property Taxes
16%
$243
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0