Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.71% first-year return on $23,100 initial cash invested.
13.71%
Cash On Cash
9.71%
Cap Rate
1.59
DSCR
$1,348
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,348
Total Expenses
$1,084
Mortgage P&I
41%
$559
Property Taxes
10%
$137
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0