Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.17% first-year return on $23,100 initial cash invested.
7.17%
Cash On Cash
8.54%
Cap Rate
1.34
DSCR
$1,210
Rent
$138
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
7.0%
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
$1,210
Total Expenses
$1,072
Mortgage P&I
48%
$585
Property Taxes
11%
$135
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0