Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.8% first-year return on $23,499 initial cash invested.
11.8%
Cash On Cash
9.6%
Cap Rate
1.49
DSCR
$1,302
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,302 income − $1,071 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,499
Downpayment
20%
$22,380
Closing costs
1%
$1,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,302
Total Expenses
$1,071
Mortgage P&I
46%
$599
Property Taxes
6%
$82
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0