Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.62% first-year return on $23,394 initial cash invested.
24.62%
Cash On Cash
11.89%
Cap Rate
2.04
DSCR
$1,657
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,394
Downpayment
20%
$22,280
Closing costs
1%
$1,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,657
Total Expenses
$1,177
Mortgage P&I
33%
$541
Property Taxes
6%
$105
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0