Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.54% first-year return on $22,869 initial cash invested.
12.54%
Cash On Cash
9.33%
Cap Rate
1.56
DSCR
$1,315
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,869
Downpayment
20%
$21,780
Closing costs
1%
$1,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,315
Total Expenses
$1,076
Mortgage P&I
41%
$542
Property Taxes
11%
$147
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0