Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.92% first-year return on $22,995 initial cash invested.
15.92%
Cash On Cash
10.42%
Cap Rate
1.65
DSCR
$1,423
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,423 income − $1,118 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,995
Downpayment
20%
$21,900
Closing costs
1%
$1,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,423
Total Expenses
$1,118
Mortgage P&I
40%
$575
Property Taxes
11%
$150
Home Insurance
2%
$24
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0