Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.29% first-year return on $23,478 initial cash invested.
13.29%
Cash On Cash
9.61%
Cap Rate
1.6
DSCR
$1,535
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,478
Downpayment
20%
$22,360
Closing costs
1%
$1,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,535
Total Expenses
$1,275
Mortgage P&I
36%
$558
Property Taxes
18%
$277
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0