Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.92% first-year return on $23,100 initial cash invested.
25.92%
Cash On Cash
13%
Cap Rate
1.95
DSCR
$1,630
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $1,131 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,630
Total Expenses
$1,131
Mortgage P&I
37%
$611
Property Taxes
4%
$57
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0