Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.23% first-year return on $23,226 initial cash invested.
10.23%
Cash On Cash
9.2%
Cap Rate
1.45
DSCR
$1,291
Rent
$198
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,226
Downpayment
20%
$22,120
Closing costs
1%
$1,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,291
Total Expenses
$1,093
Mortgage P&I
45%
$585
Property Taxes
8%
$99
Home Insurance
6%
$73
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$77
Maintenance
5%
$65
Other
0%
$0